[GPHAROS] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 69.65%
YoY- 154.65%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 29,138 12,641 60,449 44,042 31,968 13,679 58,335 -37.07%
PBT 523 -1,873 345 2,019 2,028 -579 -5,506 -
Tax 520 1,151 776 1,284 -81 106 -16,074 -
NP 1,043 -722 1,121 3,303 1,947 -473 -21,580 -
-
NP to SH 1,043 -722 1,121 3,303 1,947 -473 -21,580 -
-
Tax Rate -99.43% - -224.93% -63.60% 3.99% - - -
Total Cost 28,095 13,363 59,328 40,739 30,021 14,152 79,915 -50.21%
-
Net Worth 0 53,818 75,599 55,274 53,710 52,705 52,477 -
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 0 53,818 75,599 55,274 53,710 52,705 52,477 -
NOSH 134,547 134,547 134,999 134,816 134,275 135,142 134,557 -0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.58% -5.71% 1.85% 7.50% 6.09% -3.46% -36.99% -
ROE 0.00% -1.34% 1.48% 5.98% 3.63% -0.90% -41.12% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 21.66 9.40 44.78 32.67 23.81 10.12 43.35 -37.05%
EPS 0.78 -0.54 0.83 2.45 1.45 -0.35 -16.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.40 0.56 0.41 0.40 0.39 0.39 -
Adjusted Per Share Value based on latest NOSH - 134,257
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 21.08 9.14 43.73 31.86 23.12 9.89 42.20 -37.07%
EPS 0.75 -0.52 0.81 2.39 1.41 -0.34 -15.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.3893 0.5469 0.3998 0.3885 0.3812 0.3796 -
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.37 0.36 0.37 0.34 0.37 0.40 0.37 -
P/RPS 1.71 3.83 0.83 1.04 1.55 3.95 0.85 59.42%
P/EPS 47.73 -67.09 44.56 13.88 25.52 -114.29 -2.31 -
EY 2.10 -1.49 2.24 7.21 3.92 -0.87 -43.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.90 0.66 0.83 0.93 1.03 0.95 -
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 29/05/12 28/02/12 21/11/11 27/07/11 26/05/11 28/02/11 -
Price 0.38 0.36 0.37 0.36 0.37 0.37 0.37 -
P/RPS 1.75 3.83 0.83 1.10 1.55 3.66 0.85 61.90%
P/EPS 49.02 -67.09 44.56 14.69 25.52 -105.71 -2.31 -
EY 2.04 -1.49 2.24 6.81 3.92 -0.95 -43.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.90 0.66 0.88 0.93 0.95 0.95 -

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