[GPHAROS] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -4424.41%
YoY- -428.47%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 87,532 139,384 121,944 126,796 147,148 124,280 182,652 -11.53%
PBT -6,552 21,504 -14,000 -9,280 4,392 -15,612 4,048 -
Tax 0 -6,476 -1,296 -1,704 -1,048 15,612 -2,436 -
NP -6,552 15,028 -15,296 -10,984 3,344 0 1,612 -
-
NP to SH -6,552 15,028 -15,296 -10,984 3,344 -16,544 1,612 -
-
Tax Rate - 30.12% - - 23.86% - 60.18% -
Total Cost 94,084 124,356 137,240 137,780 143,804 124,280 181,040 -10.33%
-
Net Worth 56,923 60,313 81,361 79,122 63,268 77,538 104,077 -9.56%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 56,923 60,313 81,361 79,122 63,268 77,538 104,077 -9.56%
NOSH 116,170 115,987 116,231 116,355 116,111 116,179 115,142 0.14%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -7.49% 10.78% -12.54% -8.66% 2.27% 0.00% 0.88% -
ROE -11.51% 24.92% -18.80% -13.88% 5.29% -21.34% 1.55% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 75.35 120.17 104.92 108.97 126.73 106.97 158.63 -11.66%
EPS -5.64 12.92 -13.16 -9.44 2.88 -14.24 1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.52 0.70 0.68 0.5449 0.6674 0.9039 -9.69%
Adjusted Per Share Value based on latest NOSH - 116,355
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 62.18 99.01 86.62 90.07 104.53 88.28 129.75 -11.53%
EPS -4.65 10.68 -10.87 -7.80 2.38 -11.75 1.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4044 0.4284 0.578 0.562 0.4494 0.5508 0.7393 -9.56%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.31 0.38 0.68 0.28 0.39 0.38 1.81 -
P/RPS 0.41 0.32 0.65 0.26 0.31 0.36 1.14 -15.66%
P/EPS -5.50 2.93 -5.17 -2.97 13.54 -2.67 129.29 -
EY -18.19 34.10 -19.35 -33.71 7.38 -37.47 0.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.73 0.97 0.41 0.72 0.57 2.00 -17.50%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 26/05/05 28/05/04 30/05/03 30/05/02 25/05/01 24/07/00 -
Price 0.31 0.27 0.50 0.26 0.49 0.48 1.28 -
P/RPS 0.41 0.22 0.48 0.24 0.39 0.45 0.81 -10.72%
P/EPS -5.50 2.08 -3.80 -2.75 17.01 -3.37 91.43 -
EY -18.19 47.99 -26.32 -36.31 5.88 -29.67 1.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.52 0.71 0.38 0.90 0.72 1.42 -12.66%

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