[GPHAROS] YoY Annualized 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- 13.1%
YoY- 154.65%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 116,001 77,625 62,397 58,722 59,338 88,177 115,429 0.08%
PBT 35,461 306 1,934 2,692 -3,073 -994 17,397 12.59%
Tax -8,686 -699 618 1,712 -4,985 -1,093 -5,309 8.54%
NP 26,774 -393 2,553 4,404 -8,058 -2,088 12,088 14.16%
-
NP to SH 26,774 -393 2,553 4,404 -8,058 -2,088 12,088 14.16%
-
Tax Rate 24.49% 228.43% -31.95% -63.60% - - 30.52% -
Total Cost 89,226 78,018 59,844 54,318 67,397 90,265 103,341 -2.41%
-
Net Worth 92,837 79,382 0 55,274 67,305 82,350 83,452 1.79%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 92,837 79,382 0 55,274 67,305 82,350 83,452 1.79%
NOSH 134,547 134,547 134,547 134,816 134,610 135,000 126,443 1.04%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 23.08% -0.51% 4.09% 7.50% -13.58% -2.37% 10.47% -
ROE 28.84% -0.50% 0.00% 7.97% -11.97% -2.54% 14.48% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 86.22 57.69 46.38 43.56 44.08 65.32 91.29 -0.94%
EPS 19.91 -0.29 1.89 3.27 -5.99 -1.55 9.56 12.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.59 0.00 0.41 0.50 0.61 0.66 0.74%
Adjusted Per Share Value based on latest NOSH - 134,257
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 83.91 56.15 45.14 42.48 42.92 63.78 83.50 0.08%
EPS 19.37 -0.28 1.85 3.19 -5.83 -1.51 8.74 14.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6715 0.5742 0.00 0.3998 0.4869 0.5957 0.6037 1.78%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.63 0.36 0.38 0.34 0.37 0.31 0.31 -
P/RPS 0.73 0.62 0.82 0.78 0.84 0.47 0.34 13.57%
P/EPS 3.17 -123.14 20.02 10.41 -6.18 -20.04 3.24 -0.36%
EY 31.59 -0.81 4.99 9.61 -16.18 -4.99 30.84 0.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.61 0.00 0.83 0.74 0.51 0.47 11.63%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 17/11/14 20/11/13 26/11/12 21/11/11 29/11/10 30/11/09 28/11/08 -
Price 0.53 0.35 0.34 0.36 0.36 0.28 0.26 -
P/RPS 0.61 0.61 0.73 0.83 0.82 0.43 0.28 13.85%
P/EPS 2.66 -119.72 17.92 11.02 -6.01 -18.10 2.72 -0.37%
EY 37.55 -0.84 5.58 9.07 -16.63 -5.52 36.77 0.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.59 0.00 0.88 0.72 0.46 0.39 11.99%

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