[GPHAROS] YoY Annual (Unaudited) Result on 31-Dec-2011 [#4]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
YoY- 105.19%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 106,354 79,140 66,635 60,449 58,335 83,733 114,442 -1.21%
PBT 20,395 -1,855 -204 345 -5,506 -12,622 7,687 17.65%
Tax -5,549 -696 1,617 776 -16,074 -783 -2,531 13.97%
NP 14,846 -2,551 1,413 1,121 -21,580 -13,405 5,156 19.26%
-
NP to SH 14,846 -2,551 1,413 1,121 -21,580 -13,405 5,156 19.26%
-
Tax Rate 27.21% - - -224.93% - - 32.93% -
Total Cost 91,508 81,691 65,222 59,328 79,915 97,138 109,286 -2.91%
-
Net Worth 87,455 72,655 76,691 75,599 52,477 71,295 80,802 1.32%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - 2,372 -
Div Payout % - - - - - - 46.02% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 87,455 72,655 76,691 75,599 52,477 71,295 80,802 1.32%
NOSH 134,547 134,547 134,547 134,999 134,557 134,519 128,258 0.80%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 13.96% -3.22% 2.12% 1.85% -36.99% -16.01% 4.51% -
ROE 16.98% -3.51% 1.84% 1.48% -41.12% -18.80% 6.38% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 79.05 58.82 49.53 44.78 43.35 62.25 89.23 -1.99%
EPS 11.03 -1.90 1.05 0.83 -16.04 -9.96 4.02 18.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.85 -
NAPS 0.65 0.54 0.57 0.56 0.39 0.53 0.63 0.52%
Adjusted Per Share Value based on latest NOSH - 134,736
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 76.93 57.25 48.20 43.73 42.20 60.57 82.78 -1.21%
EPS 10.74 -1.85 1.02 0.81 -15.61 -9.70 3.73 19.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.72 -
NAPS 0.6326 0.5256 0.5548 0.5469 0.3796 0.5157 0.5845 1.32%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.45 0.285 0.35 0.37 0.37 0.29 0.25 -
P/RPS 0.57 0.48 0.71 0.83 0.85 0.47 0.28 12.57%
P/EPS 4.08 -15.03 33.33 44.56 -2.31 -2.91 6.22 -6.78%
EY 24.52 -6.65 3.00 2.24 -43.35 -34.36 16.08 7.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.40 -
P/NAPS 0.69 0.53 0.61 0.66 0.95 0.55 0.40 9.50%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 24/02/15 20/02/14 26/02/13 28/02/12 28/02/11 24/02/10 20/02/09 -
Price 0.42 0.305 0.36 0.37 0.37 0.31 0.30 -
P/RPS 0.53 0.52 0.73 0.83 0.85 0.50 0.34 7.67%
P/EPS 3.81 -16.09 34.28 44.56 -2.31 -3.11 7.46 -10.58%
EY 26.27 -6.22 2.92 2.24 -43.35 -32.15 13.40 11.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.17 -
P/NAPS 0.65 0.56 0.63 0.66 0.95 0.58 0.48 5.18%

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