[GPHAROS] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -301.16%
YoY- -124.38%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 68,080 83,733 88,177 87,628 91,444 114,442 115,429 -29.69%
PBT -6,804 -12,622 -994 -1,542 3,132 7,687 17,397 -
Tax -20 -783 -1,093 -888 -1,924 -2,531 -5,309 -97.58%
NP -6,824 -13,405 -2,088 -2,430 1,208 5,156 12,088 -
-
NP to SH -6,824 -13,405 -2,088 -2,430 1,208 5,156 12,088 -
-
Tax Rate - - - - 61.43% 32.93% 30.52% -
Total Cost 74,904 97,138 90,265 90,058 90,236 109,286 103,341 -19.32%
-
Net Worth 71,195 71,295 82,350 83,700 86,481 80,802 83,452 -10.05%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - 2,372 - -
Div Payout % - - - - - 46.02% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 71,195 71,295 82,350 83,700 86,481 80,802 83,452 -10.05%
NOSH 134,330 134,519 135,000 135,000 137,272 128,258 126,443 4.12%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -10.02% -16.01% -2.37% -2.77% 1.32% 4.51% 10.47% -
ROE -9.58% -18.80% -2.54% -2.90% 1.40% 6.38% 14.48% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 50.68 62.25 65.32 64.91 66.61 89.23 91.29 -32.47%
EPS -5.08 -9.96 -1.55 -1.80 0.88 4.02 9.56 -
DPS 0.00 0.00 0.00 0.00 0.00 1.85 0.00 -
NAPS 0.53 0.53 0.61 0.62 0.63 0.63 0.66 -13.61%
Adjusted Per Share Value based on latest NOSH - 134,247
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 48.36 59.48 62.64 62.25 64.96 81.29 82.00 -29.69%
EPS -4.85 -9.52 -1.48 -1.73 0.86 3.66 8.59 -
DPS 0.00 0.00 0.00 0.00 0.00 1.69 0.00 -
NAPS 0.5057 0.5064 0.585 0.5946 0.6143 0.574 0.5928 -10.06%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.29 0.29 0.31 0.32 0.30 0.25 0.31 -
P/RPS 0.57 0.47 0.47 0.49 0.45 0.28 0.34 41.16%
P/EPS -5.71 -2.91 -20.04 -17.78 34.09 6.22 3.24 -
EY -17.52 -34.36 -4.99 -5.63 2.93 16.08 30.84 -
DY 0.00 0.00 0.00 0.00 0.00 7.40 0.00 -
P/NAPS 0.55 0.55 0.51 0.52 0.48 0.40 0.47 11.05%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 30/11/09 24/08/09 14/05/09 20/02/09 28/11/08 -
Price 0.35 0.31 0.28 0.34 0.34 0.30 0.26 -
P/RPS 0.69 0.50 0.43 0.52 0.51 0.34 0.28 82.54%
P/EPS -6.89 -3.11 -18.10 -18.89 38.64 7.46 2.72 -
EY -14.51 -32.15 -5.52 -5.29 2.59 13.40 36.77 -
DY 0.00 0.00 0.00 0.00 0.00 6.17 0.00 -
P/NAPS 0.66 0.58 0.46 0.55 0.54 0.48 0.39 42.05%

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