[GPHAROS] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -157.06%
YoY- 89.96%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 31,267 26,466 27,433 36,832 36,460 32,305 43,482 0.35%
PBT -1,687 -15,307 10,975 -1,876 -14,901 -20,045 -23,815 2.85%
Tax -5,570 2,135 -3,864 421 14,901 20,045 144 -
NP -7,257 -13,172 7,111 -1,455 0 0 -23,671 1.26%
-
NP to SH -7,505 -13,172 7,111 -1,455 -14,498 -20,438 -23,671 1.22%
-
Tax Rate - - 35.21% - - - - -
Total Cost 38,524 39,638 20,322 38,287 36,460 32,305 67,153 0.59%
-
Net Worth 60,352 54,592 84,772 85,935 70,735 88,626 104,533 0.58%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 60,352 54,592 84,772 85,935 70,735 88,626 104,533 0.58%
NOSH 116,062 116,155 116,127 116,129 116,169 116,124 116,148 0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -23.21% -49.77% 25.92% -3.95% 0.00% 0.00% -54.44% -
ROE -12.44% -24.13% 8.39% -1.69% -20.50% -23.06% -22.64% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 26.94 22.79 23.62 31.72 31.39 27.82 37.44 0.35%
EPS -6.46 -11.34 6.12 -1.25 -12.48 -17.60 -20.38 1.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.47 0.73 0.74 0.6089 0.7632 0.90 0.58%
Adjusted Per Share Value based on latest NOSH - 116,129
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 22.21 18.80 19.49 26.16 25.90 22.95 30.89 0.35%
EPS -5.33 -9.36 5.05 -1.03 -10.30 -14.52 -16.81 1.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4287 0.3878 0.6022 0.6104 0.5025 0.6296 0.7426 0.58%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.33 0.44 0.43 0.28 0.54 0.64 0.00 -
P/RPS 1.22 1.93 1.82 0.88 1.72 2.30 0.00 -100.00%
P/EPS -5.10 -3.88 7.02 -22.35 -4.33 -3.64 0.00 -100.00%
EY -19.60 -25.77 14.24 -4.47 -23.11 -27.50 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.94 0.59 0.38 0.89 0.84 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 28/02/05 27/02/04 26/02/03 02/04/02 29/03/01 29/02/00 -
Price 0.32 0.40 0.43 0.25 0.39 0.41 1.82 -
P/RPS 1.19 1.76 1.82 0.79 1.24 1.47 4.86 1.50%
P/EPS -4.95 -3.53 7.02 -19.95 -3.12 -2.33 -8.93 0.62%
EY -20.21 -28.35 14.24 -5.01 -32.00 -42.93 -11.20 -0.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.85 0.59 0.34 0.64 0.54 2.02 1.26%

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