[GPHAROS] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 42.37%
YoY- -351.85%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 18,289 13,679 13,831 14,012 16,904 17,020 17,600 2.60%
PBT 2,607 -579 -3,202 -1,890 -89 -1,701 -11,896 -
Tax -188 106 -12,336 304 -2,663 -5 37 -
NP 2,419 -473 -15,538 -1,586 -2,752 -1,706 -11,859 -
-
NP to SH 2,419 -473 -15,538 -1,586 -2,752 -1,706 -11,859 -
-
Tax Rate 7.21% - - - - - - -
Total Cost 15,870 14,152 29,369 15,598 19,656 18,726 29,459 -33.86%
-
Net Worth 53,755 52,705 52,465 67,203 68,464 71,195 69,996 -16.17%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 53,755 52,705 52,465 67,203 68,464 71,195 69,996 -16.17%
NOSH 134,388 135,142 134,528 134,406 134,243 134,330 134,608 -0.10%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 13.23% -3.46% -112.34% -11.32% -16.28% -10.02% -67.38% -
ROE 4.50% -0.90% -29.62% -2.36% -4.02% -2.40% -16.94% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 13.61 10.12 10.28 10.43 12.59 12.67 13.07 2.74%
EPS 1.80 -0.35 -11.54 -1.18 -2.05 -1.27 -8.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.39 0.39 0.50 0.51 0.53 0.52 -16.08%
Adjusted Per Share Value based on latest NOSH - 134,406
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 13.23 9.89 10.00 10.14 12.23 12.31 12.73 2.60%
EPS 1.75 -0.34 -11.24 -1.15 -1.99 -1.23 -8.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3888 0.3812 0.3795 0.4861 0.4952 0.515 0.5063 -16.18%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.37 0.40 0.37 0.37 0.31 0.29 0.29 -
P/RPS 2.72 3.95 3.60 3.55 2.46 2.29 2.22 14.54%
P/EPS 20.56 -114.29 -3.20 -31.36 -15.12 -22.83 -3.29 -
EY 4.86 -0.87 -31.22 -3.19 -6.61 -4.38 -30.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.03 0.95 0.74 0.61 0.55 0.56 40.36%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 27/07/11 26/05/11 28/02/11 29/11/10 13/08/10 26/05/10 24/02/10 -
Price 0.37 0.37 0.37 0.36 0.34 0.35 0.31 -
P/RPS 2.72 3.66 3.60 3.45 2.70 2.76 2.37 9.64%
P/EPS 20.56 -105.71 -3.20 -30.51 -16.59 -27.56 -3.52 -
EY 4.86 -0.95 -31.22 -3.28 -6.03 -3.63 -28.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.95 0.95 0.72 0.67 0.66 0.60 34.04%

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