[GPHAROS] YoY 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- 96.96%
YoY- 72.27%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
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 46,340 19,320 12,641 13,679 17,020 22,861 24,003 11.58%
PBT 26,802 -289 -1,873 -579 -1,701 783 1,283 65.91%
Tax -6,842 -90 1,151 106 -5 -481 -520 53.61%
NP 19,960 -379 -722 -473 -1,706 302 763 72.25%
-
NP to SH 19,960 -379 -722 -473 -1,706 302 763 72.25%
-
Tax Rate 25.53% - - - - 61.43% 40.53% -
Total Cost 26,380 19,699 13,363 14,152 18,726 22,559 23,240 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 21.50% -0.49% -1.34% -0.90% -2.40% 0.35% 1.03% -
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 34.44 14.36 9.40 10.12 12.67 16.65 20.76 8.79%
EPS 14.84 -0.28 -0.54 -0.35 -1.27 0.22 0.66 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 32.92 13.72 8.98 9.72 12.09 16.24 17.05 11.58%
EPS 14.18 -0.27 -0.51 -0.34 -1.21 0.21 0.54 72.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6595 0.5543 0.3823 0.3744 0.5057 0.6143 0.5256 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 0.93 2.51 3.83 3.95 2.29 1.80 1.93 -11.45%
P/EPS 2.16 -127.80 -67.09 -114.29 -22.83 136.36 60.61 -42.61%
EY 46.36 -0.78 -1.49 -0.87 -4.38 0.73 1.65 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 0.87 2.65 3.83 3.66 2.76 2.04 2.31 -15.01%
P/EPS 2.02 -134.90 -67.09 -105.71 -27.56 154.55 72.73 -44.95%
EY 49.45 -0.74 -1.49 -0.95 -3.63 0.65 1.38 81.52%
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