[GPHAROS] YoY Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
27-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 158.79%
YoY- 10.02%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 149,724 138,910 154,470 146,257 174,856 157,166 0 -100.00%
PBT -17,061 -4,901 5,141 7,494 8,765 25,062 0 -100.00%
Tax -1,998 -2,612 -2,862 -2,298 -4,042 -98 0 -100.00%
NP -19,060 -7,513 2,278 5,196 4,722 24,964 0 -100.00%
-
NP to SH -19,060 -7,513 2,278 5,196 4,722 24,964 0 -100.00%
-
Tax Rate - - 55.67% 30.66% 46.12% 0.39% - -
Total Cost 168,784 146,423 152,192 141,061 170,133 132,202 0 -100.00%
-
Net Worth 67,352 70,873 63,942 85,338 0 12,989,080 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 67,352 70,873 63,942 85,338 0 12,989,080 0 -100.00%
NOSH 116,125 116,185 116,258 116,328 116,974 117,018 0 -100.00%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin -12.73% -5.41% 1.48% 3.55% 2.70% 15.88% 0.00% -
ROE -28.30% -10.60% 3.56% 6.09% 0.00% 0.19% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 128.93 119.56 132.87 125.73 149.48 134.31 0.00 -100.00%
EPS -16.41 -6.47 1.96 4.47 4.07 21.33 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.61 0.55 0.7336 0.00 111.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 116,145
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 108.30 100.48 111.74 105.80 126.48 113.69 0.00 -100.00%
EPS -13.79 -5.43 1.65 3.76 3.42 18.06 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4872 0.5127 0.4625 0.6173 0.00 93.9565 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 0.47 0.51 0.32 0.41 0.86 0.00 0.00 -
P/RPS 0.36 0.43 0.24 0.33 0.58 0.00 0.00 -100.00%
P/EPS -2.86 -7.89 16.33 9.18 21.30 0.00 0.00 -100.00%
EY -34.92 -12.68 6.13 10.89 4.69 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.84 0.58 0.56 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 26/11/04 10/02/04 29/11/02 27/11/01 28/11/00 26/11/99 - -
Price 0.47 0.39 0.31 0.52 0.85 0.00 0.00 -
P/RPS 0.36 0.33 0.23 0.41 0.57 0.00 0.00 -100.00%
P/EPS -2.86 -6.03 15.82 11.64 21.05 0.00 0.00 -100.00%
EY -34.92 -16.58 6.32 8.59 4.75 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.64 0.56 0.71 0.00 0.00 0.00 -100.00%

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