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

Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -7.41%
YoY- -226.94%
Quarter Report
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 59,811 58,426 61,767 65,536 73,843 77,892 83,733 -20.14%
PBT -3,064 -5,760 -6,882 -15,576 -13,661 -15,126 -12,642 -61.22%
Tax -12,114 -14,589 -14,700 -2,327 -3,007 -307 -783 524.01%
NP -15,178 -20,349 -21,582 -17,903 -16,668 -15,433 -13,425 8.55%
-
NP to SH -15,178 -20,349 -21,582 -17,903 -16,668 -15,433 -13,425 8.55%
-
Tax Rate - - - - - - - -
Total Cost 74,989 78,775 83,349 83,439 90,511 93,325 97,158 -15.89%
-
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 -25.38% -34.83% -34.94% -27.32% -22.57% -19.81% -16.03% -
ROE -28.24% -38.61% -41.14% -26.64% -24.35% -21.68% -19.18% -
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 44.51 43.23 45.91 48.76 55.01 57.99 62.20 -20.04%
EPS -11.29 -15.06 -16.04 -13.32 -12.42 -11.49 -9.97 8.66%
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 43.26 42.26 44.68 47.41 53.41 56.34 60.57 -20.14%
EPS -10.98 -14.72 -15.61 -12.95 -12.06 -11.16 -9.71 8.56%
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 0.83 0.93 0.81 0.76 0.56 0.50 0.47 46.25%
P/EPS -3.28 -2.66 -2.31 -2.78 -2.50 -2.52 -2.91 8.33%
EY -30.52 -37.64 -43.36 -36.00 -40.05 -39.62 -34.39 -7.67%
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 0.83 0.86 0.81 0.74 0.62 0.60 0.50 40.32%
P/EPS -3.28 -2.46 -2.31 -2.70 -2.74 -3.05 -3.11 3.62%
EY -30.52 -40.70 -43.36 -37.00 -36.52 -32.83 -32.17 -3.45%
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