[GPHAROS] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 76.86%
YoY- -108.6%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 17,660 14,786 14,012 22,319 30,672 31,014 29,825 -8.35%
PBT 930 186 -1,890 25 5,803 2,897 4,781 -23.86%
Tax -56 1,170 304 -376 -1,721 -188 -446 -29.21%
NP 874 1,356 -1,586 -351 4,082 2,709 4,335 -23.40%
-
NP to SH 874 1,356 -1,586 -351 4,082 2,491 4,542 -23.99%
-
Tax Rate 6.02% -629.03% - 1,504.00% 29.66% 6.49% 9.33% -
Total Cost 16,786 13,430 15,598 22,670 26,590 28,305 25,490 -6.71%
-
Net Worth 0 55,045 67,203 82,350 88,914 68,677 60,405 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 0 55,045 67,203 82,350 88,914 68,677 60,405 -
NOSH 134,547 134,257 134,406 135,000 134,719 116,401 116,163 2.47%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.95% 9.17% -11.32% -1.57% 13.31% 8.73% 14.53% -
ROE 0.00% 2.46% -2.36% -0.43% 4.59% 3.63% 7.52% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 13.13 11.01 10.43 16.53 22.77 26.64 25.67 -10.56%
EPS 0.65 1.01 -1.18 -0.26 3.03 2.14 3.91 -25.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.41 0.50 0.61 0.66 0.59 0.52 -
Adjusted Per Share Value based on latest NOSH - 135,000
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 12.77 10.70 10.14 16.14 22.19 22.43 21.57 -8.35%
EPS 0.63 0.98 -1.15 -0.25 2.95 1.80 3.29 -24.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.3982 0.4861 0.5957 0.6432 0.4968 0.4369 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.38 0.34 0.37 0.31 0.31 0.49 0.32 -
P/RPS 2.90 3.09 3.55 1.88 1.36 1.84 1.25 15.04%
P/EPS 58.50 33.66 -31.36 -119.23 10.23 22.90 8.18 38.76%
EY 1.71 2.97 -3.19 -0.84 9.77 4.37 12.22 -27.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.83 0.74 0.51 0.47 0.83 0.62 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 21/11/11 29/11/10 30/11/09 28/11/08 22/11/07 27/11/06 -
Price 0.34 0.36 0.36 0.28 0.26 0.52 0.44 -
P/RPS 2.59 3.27 3.45 1.69 1.14 1.95 1.71 7.15%
P/EPS 52.34 35.64 -30.51 -107.69 8.58 24.30 11.25 29.17%
EY 1.91 2.81 -3.28 -0.93 11.65 4.12 8.89 -22.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.88 0.72 0.46 0.39 0.88 0.85 -

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