[GPHAROS] YoY 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- 611.42%
YoY- 187.9%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 21,525 20,249 16,497 18,289 16,904 20,953 31,897 -6.34%
PBT 155 1,361 2,396 2,607 -89 -1,554 5,962 -45.55%
Tax 114 -540 -631 -188 -2,663 37 -1,741 -
NP 269 821 1,765 2,419 -2,752 -1,517 4,221 -36.78%
-
NP to SH 269 821 1,765 2,419 -2,752 -1,517 4,221 -36.78%
-
Tax Rate -73.55% 39.68% 26.34% 7.21% - - 29.20% -
Total Cost 21,256 19,428 14,732 15,870 19,656 22,470 27,676 -4.30%
-
Net Worth 94,182 78,037 0 53,755 68,464 83,233 82,110 2.31%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - 2,373 -
Div Payout % - - - - - - 56.23% -
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 53,755 68,464 83,233 82,110 2.31%
NOSH 134,547 134,547 134,547 134,388 134,243 134,247 128,297 0.79%
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 1.25% 4.05% 10.70% 13.23% -16.28% -7.24% 13.23% -
ROE 0.29% 1.05% 0.00% 4.50% -4.02% -1.82% 5.14% -
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 16.00 15.05 12.26 13.61 12.59 15.61 24.86 -7.07%
EPS 0.20 0.61 1.31 1.80 -2.05 -1.13 3.29 -37.28%
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 15.29 14.38 11.72 12.99 12.01 14.88 22.66 -6.34%
EPS 0.19 0.58 1.25 1.72 -1.95 -1.08 3.00 -36.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.69 -
NAPS 0.669 0.5543 0.00 0.3819 0.4863 0.5913 0.5833 2.30%
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 5.06 2.33 3.02 2.72 2.46 2.05 1.73 19.57%
P/EPS 405.14 57.36 28.21 20.56 -15.12 -28.32 13.07 77.19%
EY 0.25 1.74 3.55 4.86 -6.61 -3.53 7.65 -43.44%
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 6.16 2.39 3.10 2.72 2.70 2.18 1.61 25.04%
P/EPS 492.67 59.00 28.97 20.56 -16.59 -30.09 12.16 85.27%
EY 0.20 1.69 3.45 4.86 -6.03 -3.32 8.23 -46.16%
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