[GPHAROS] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 91.23%
YoY- 72.27%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 185,360 77,280 50,564 54,716 68,080 91,444 96,012 11.58%
PBT 107,208 -1,156 -7,492 -2,316 -6,804 3,132 5,132 65.91%
Tax -27,368 -360 4,604 424 -20 -1,924 -2,080 53.61%
NP 79,840 -1,516 -2,888 -1,892 -6,824 1,208 3,052 72.25%
-
NP to SH 79,840 -1,516 -2,888 -1,892 -6,824 1,208 3,052 72.25%
-
Tax Rate 25.53% - - - - 61.43% 40.53% -
Total Cost 105,520 78,796 53,452 56,608 74,904 90,236 92,960 2.13%
-
Net Worth 92,837 78,037 53,818 52,705 71,195 86,481 73,987 3.85%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 92,837 78,037 53,818 52,705 71,195 86,481 73,987 3.85%
NOSH 134,547 134,547 134,547 135,142 134,330 137,272 115,606 2.55%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 43.07% -1.96% -5.71% -3.46% -10.02% 1.32% 3.18% -
ROE 86.00% -1.94% -5.37% -3.59% -9.58% 1.40% 4.13% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 137.77 57.44 37.58 40.49 50.68 66.61 83.05 8.79%
EPS 59.36 -1.12 -2.16 -1.40 -5.08 0.88 2.64 67.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.58 0.40 0.39 0.53 0.63 0.64 1.26%
Adjusted Per Share Value based on latest NOSH - 135,142
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 134.08 55.90 36.58 39.58 49.25 66.15 69.45 11.58%
EPS 57.75 -1.10 -2.09 -1.37 -4.94 0.87 2.21 72.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6715 0.5645 0.3893 0.3812 0.515 0.6256 0.5352 3.85%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.32 0.36 0.36 0.40 0.29 0.30 0.40 -
P/RPS 0.23 0.63 0.96 0.99 0.57 0.45 0.48 -11.53%
P/EPS 0.54 -31.95 -16.77 -28.57 -5.71 34.09 15.15 -42.61%
EY 185.44 -3.13 -5.96 -3.50 -17.52 2.93 6.60 74.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.62 0.90 1.03 0.55 0.48 0.63 -5.10%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 26/05/14 23/05/13 29/05/12 26/05/11 26/05/10 14/05/09 07/05/08 -
Price 0.30 0.38 0.36 0.37 0.35 0.34 0.48 -
P/RPS 0.22 0.66 0.96 0.91 0.69 0.51 0.58 -14.91%
P/EPS 0.51 -33.73 -16.77 -26.43 -6.89 38.64 18.18 -44.86%
EY 197.80 -2.97 -5.96 -3.78 -14.51 2.59 5.50 81.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.66 0.90 0.95 0.66 0.54 0.75 -8.85%

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