[GPHAROS] YoY TTM 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- 25.41%
YoY- 8.94%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 107,435 77,066 60,330 59,811 73,843 102,356 120,976 -1.95%
PBT 24,031 347 -967 -3,064 -13,661 -329 11,108 13.71%
Tax -6,794 467 1,044 -12,114 -3,007 -714 -568 51.19%
NP 17,237 814 77 -15,178 -16,668 -1,043 10,540 8.53%
-
NP to SH 17,237 814 77 -15,178 -16,668 -1,043 10,591 8.45%
-
Tax Rate 28.27% -134.58% - - - - 5.11% -
Total Cost 90,198 76,252 60,253 74,989 90,511 103,399 110,436 -3.31%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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 16.04% 1.06% 0.13% -25.38% -22.57% -1.02% 8.71% -
ROE 18.30% 1.04% 0.00% -28.24% -24.35% -1.25% 12.90% -
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 79.85 57.28 44.84 44.51 55.01 76.24 94.29 -2.73%
EPS 12.81 0.60 0.06 -11.29 -12.42 -0.78 8.26 7.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 77.71 55.75 43.64 43.26 53.41 74.04 87.51 -1.95%
EPS 12.47 0.59 0.06 -10.98 -12.06 -0.75 7.66 8.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6813 0.5645 0.00 0.3888 0.4952 0.6021 0.5939 2.31%
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 1.01 0.61 0.83 0.83 0.56 0.42 0.46 13.99%
P/EPS 6.32 57.85 646.52 -3.28 -2.50 -41.19 5.21 3.26%
EY 15.82 1.73 0.15 -30.52 -40.05 -2.43 19.20 -3.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 1.23 0.63 0.85 0.83 0.62 0.45 0.42 19.60%
P/EPS 7.69 59.50 664.00 -3.28 -2.74 -43.76 4.85 7.98%
EY 13.01 1.68 0.15 -30.52 -36.52 -2.29 20.64 -7.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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