[GPHAROS] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 97.81%
YoY- 72.27%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 60,449 44,042 31,968 13,679 58,335 44,504 30,492 57.61%
PBT 345 2,019 2,028 -579 -5,506 -2,305 -415 -
Tax 776 1,284 -81 106 -16,074 -3,739 -4,043 -
NP 1,121 3,303 1,947 -473 -21,580 -6,044 -4,458 -
-
NP to SH 1,121 3,303 1,947 -473 -21,580 -6,044 -4,458 -
-
Tax Rate -224.93% -63.60% 3.99% - - - - -
Total Cost 59,328 40,739 30,021 14,152 79,915 50,548 34,950 42.16%
-
Net Worth 75,599 55,274 53,710 52,705 52,477 67,305 68,688 6.58%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 75,599 55,274 53,710 52,705 52,477 67,305 68,688 6.58%
NOSH 134,999 134,816 134,275 135,142 134,557 134,610 134,682 0.15%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 1.85% 7.50% 6.09% -3.46% -36.99% -13.58% -14.62% -
ROE 1.48% 5.98% 3.63% -0.90% -41.12% -8.98% -6.49% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 44.78 32.67 23.81 10.12 43.35 33.06 22.64 57.37%
EPS 0.83 2.45 1.45 -0.35 -16.04 -4.49 -3.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.41 0.40 0.39 0.39 0.50 0.51 6.41%
Adjusted Per Share Value based on latest NOSH - 135,142
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 43.73 31.86 23.12 9.89 42.20 32.19 22.06 57.60%
EPS 0.81 2.39 1.41 -0.34 -15.61 -4.37 -3.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5469 0.3998 0.3885 0.3812 0.3796 0.4869 0.4969 6.58%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.37 0.34 0.37 0.40 0.37 0.37 0.31 -
P/RPS 0.83 1.04 1.55 3.95 0.85 1.12 1.37 -28.33%
P/EPS 44.56 13.88 25.52 -114.29 -2.31 -8.24 -9.37 -
EY 2.24 7.21 3.92 -0.87 -43.35 -12.14 -10.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.83 0.93 1.03 0.95 0.74 0.61 5.37%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 21/11/11 27/07/11 26/05/11 28/02/11 29/11/10 13/08/10 -
Price 0.37 0.36 0.37 0.37 0.37 0.36 0.34 -
P/RPS 0.83 1.10 1.55 3.66 0.85 1.09 1.50 -32.52%
P/EPS 44.56 14.69 25.52 -105.71 -2.31 -8.02 -10.27 -
EY 2.24 6.81 3.92 -0.95 -43.35 -12.47 -9.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.88 0.93 0.95 0.95 0.72 0.67 -0.99%

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