[GPHAROS] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
27-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 511.63%
YoY- 143.67%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 67,865 39,570 29,138 31,968 30,492 43,814 55,900 3.28%
PBT 26,956 1,073 523 2,028 -415 -771 7,245 24.46%
Tax -6,728 -630 520 -81 -4,043 -444 -2,261 19.92%
NP 20,228 443 1,043 1,947 -4,458 -1,215 4,984 26.28%
-
NP to SH 20,228 443 1,043 1,947 -4,458 -1,215 4,984 26.28%
-
Tax Rate 24.96% 58.71% -99.43% 3.99% - - 31.21% -
Total Cost 47,637 39,127 28,095 30,021 34,950 45,029 50,916 -1.10%
-
Net Worth 94,182 78,037 0 53,710 68,688 83,700 78,180 3.15%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - 2,259 -
Div Payout % - - - - - - 45.34% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 94,182 78,037 0 53,710 68,688 83,700 78,180 3.15%
NOSH 134,547 134,547 134,547 134,275 134,682 135,000 122,156 1.62%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 29.81% 1.12% 3.58% 6.09% -14.62% -2.77% 8.92% -
ROE 21.48% 0.57% 0.00% 3.63% -6.49% -1.45% 6.38% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 50.44 29.41 21.66 23.81 22.64 32.45 45.76 1.63%
EPS 15.03 0.33 0.78 1.45 -3.31 -0.90 4.08 24.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.85 -
NAPS 0.70 0.58 0.00 0.40 0.51 0.62 0.64 1.50%
Adjusted Per Share Value based on latest NOSH - 134,388
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 49.09 28.62 21.08 23.12 22.06 31.69 40.44 3.28%
EPS 14.63 0.32 0.75 1.41 -3.22 -0.88 3.61 26.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.63 -
NAPS 0.6813 0.5645 0.00 0.3885 0.4969 0.6054 0.5655 3.15%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.81 0.35 0.37 0.37 0.31 0.32 0.43 -
P/RPS 1.61 1.19 1.71 1.55 1.37 0.99 0.94 9.37%
P/EPS 5.39 106.30 47.73 25.52 -9.37 -35.56 10.54 -10.57%
EY 18.56 0.94 2.10 3.92 -10.68 -2.81 9.49 11.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.30 -
P/NAPS 1.16 0.60 0.00 0.93 0.61 0.52 0.67 9.57%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 05/08/13 16/08/12 27/07/11 13/08/10 24/08/09 04/09/08 -
Price 0.985 0.36 0.38 0.37 0.34 0.34 0.40 -
P/RPS 1.95 1.22 1.75 1.55 1.50 1.05 0.87 14.39%
P/EPS 6.55 109.34 49.02 25.52 -10.27 -37.78 9.80 -6.49%
EY 15.26 0.91 2.04 3.92 -9.74 -2.65 10.20 6.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.63 -
P/NAPS 1.41 0.62 0.00 0.93 0.67 0.55 0.63 14.36%

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