[GPHAROS] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -542.0%
YoY- -359.99%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 66,635 60,449 58,335 83,733 114,442 118,819 99,633 -6.47%
PBT -204 345 -5,506 -12,622 7,687 9,006 2,765 -
Tax 1,617 776 -16,074 -783 -2,531 2,221 -602 -
NP 1,413 1,121 -21,580 -13,405 5,156 11,227 2,163 -6.84%
-
NP to SH 1,413 1,121 -21,580 -13,405 5,156 11,227 2,163 -6.84%
-
Tax Rate - -224.93% - - 32.93% -24.66% 21.77% -
Total Cost 65,222 59,328 79,915 97,138 109,286 107,592 97,470 -6.47%
-
Net Worth 76,691 75,599 52,477 71,295 80,802 74,304 61,518 3.73%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - 2,372 - - -
Div Payout % - - - - 46.02% - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 76,691 75,599 52,477 71,295 80,802 74,304 61,518 3.73%
NOSH 134,547 134,999 134,557 134,519 128,258 116,101 116,072 2.48%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.12% 1.85% -36.99% -16.01% 4.51% 9.45% 2.17% -
ROE 1.84% 1.48% -41.12% -18.80% 6.38% 15.11% 3.52% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 49.53 44.78 43.35 62.25 89.23 102.34 85.84 -8.75%
EPS 1.05 0.83 -16.04 -9.96 4.02 9.67 1.86 -9.08%
DPS 0.00 0.00 0.00 0.00 1.85 0.00 0.00 -
NAPS 0.57 0.56 0.39 0.53 0.63 0.64 0.53 1.21%
Adjusted Per Share Value based on latest NOSH - 134,608
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 48.20 43.73 42.20 60.57 82.78 85.95 72.07 -6.47%
EPS 1.02 0.81 -15.61 -9.70 3.73 8.12 1.56 -6.83%
DPS 0.00 0.00 0.00 0.00 1.72 0.00 0.00 -
NAPS 0.5548 0.5469 0.3796 0.5157 0.5845 0.5375 0.445 3.74%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.35 0.37 0.37 0.29 0.25 0.50 0.38 -
P/RPS 0.71 0.83 0.85 0.47 0.28 0.49 0.44 8.29%
P/EPS 33.33 44.56 -2.31 -2.91 6.22 5.17 20.39 8.52%
EY 3.00 2.24 -43.35 -34.36 16.08 19.34 4.90 -7.84%
DY 0.00 0.00 0.00 0.00 7.40 0.00 0.00 -
P/NAPS 0.61 0.66 0.95 0.55 0.40 0.78 0.72 -2.72%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 28/02/11 24/02/10 20/02/09 26/02/08 27/02/07 -
Price 0.36 0.37 0.37 0.31 0.30 0.40 0.47 -
P/RPS 0.73 0.83 0.85 0.50 0.34 0.39 0.55 4.82%
P/EPS 34.28 44.56 -2.31 -3.11 7.46 4.14 25.22 5.24%
EY 2.92 2.24 -43.35 -32.15 13.40 24.18 3.96 -4.94%
DY 0.00 0.00 0.00 0.00 6.17 0.00 0.00 -
P/NAPS 0.63 0.66 0.95 0.58 0.48 0.63 0.89 -5.59%

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