[GPHAROS] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -73.04%
YoY- 111.96%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 137,288 139,726 131,658 130,403 131,616 141,015 143,057 -2.69%
PBT -26,410 -1,821 3,713 6,120 7,300 -5,551 -615 1112.40%
Tax -159 -5,363 -5,392 -5,722 -5,824 -1,539 -2,720 -84.80%
NP -26,569 -7,184 -1,679 398 1,476 -7,090 -3,335 296.38%
-
NP to SH -26,569 -7,184 -1,679 398 1,476 -7,090 -3,335 296.38%
-
Tax Rate - - 145.22% 93.50% 79.78% - - -
Total Cost 163,857 146,910 133,337 130,005 130,140 148,105 146,392 7.76%
-
Net Worth 54,592 67,332 74,291 81,361 84,772 70,677 72,005 -16.78%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 54,592 67,332 74,291 81,361 84,772 70,677 72,005 -16.78%
NOSH 116,155 116,089 116,080 116,231 116,127 115,865 116,137 0.01%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -19.35% -5.14% -1.28% 0.31% 1.12% -5.03% -2.33% -
ROE -48.67% -10.67% -2.26% 0.49% 1.74% -10.03% -4.63% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 118.19 120.36 113.42 112.19 113.34 121.71 123.18 -2.70%
EPS -22.87 -6.19 -1.45 0.34 1.27 -6.12 -2.87 296.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.58 0.64 0.70 0.73 0.61 0.62 -16.79%
Adjusted Per Share Value based on latest NOSH - 116,231
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 99.31 101.07 95.23 94.33 95.20 102.00 103.48 -2.69%
EPS -19.22 -5.20 -1.21 0.29 1.07 -5.13 -2.41 296.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3949 0.487 0.5374 0.5885 0.6132 0.5112 0.5209 -16.78%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.44 0.47 0.46 0.68 0.43 0.51 0.46 -
P/RPS 0.37 0.39 0.41 0.61 0.38 0.42 0.37 0.00%
P/EPS -1.92 -7.59 -31.80 198.59 33.83 -8.33 -16.02 -75.53%
EY -51.99 -13.17 -3.14 0.50 2.96 -12.00 -6.24 308.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.81 0.72 0.97 0.59 0.84 0.74 17.20%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 26/11/04 27/08/04 28/05/04 27/02/04 10/02/04 24/09/03 -
Price 0.40 0.47 0.53 0.50 0.43 0.39 0.44 -
P/RPS 0.34 0.39 0.47 0.45 0.38 0.32 0.36 -3.72%
P/EPS -1.75 -7.59 -36.64 146.02 33.83 -6.37 -15.32 -76.30%
EY -57.18 -13.17 -2.73 0.68 2.96 -15.69 -6.53 322.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.81 0.83 0.71 0.59 0.64 0.71 12.68%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment