[GPHAROS] QoQ Annualized 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- 14.07%
YoY- -117.27%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 60,984 68,080 83,733 88,177 87,628 91,444 114,442 -34.34%
PBT -830 -6,804 -12,622 -994 -1,542 3,132 7,687 -
Tax -8,086 -20 -783 -1,093 -888 -1,924 -2,531 117.37%
NP -8,916 -6,824 -13,405 -2,088 -2,430 1,208 5,156 -
-
NP to SH -8,916 -6,824 -13,405 -2,088 -2,430 1,208 5,156 -
-
Tax Rate - - - - - 61.43% 32.93% -
Total Cost 69,900 74,904 97,138 90,265 90,058 90,236 109,286 -25.82%
-
Net Worth 68,688 71,195 71,295 82,350 83,700 86,481 80,802 -10.28%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - 2,372 -
Div Payout % - - - - - - 46.02% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 68,688 71,195 71,295 82,350 83,700 86,481 80,802 -10.28%
NOSH 134,682 134,330 134,519 135,000 135,000 137,272 128,258 3.32%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -14.62% -10.02% -16.01% -2.37% -2.77% 1.32% 4.51% -
ROE -12.98% -9.58% -18.80% -2.54% -2.90% 1.40% 6.38% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 45.28 50.68 62.25 65.32 64.91 66.61 89.23 -36.45%
EPS -6.62 -5.08 -9.96 -1.55 -1.80 0.88 4.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.85 -
NAPS 0.51 0.53 0.53 0.61 0.62 0.63 0.63 -13.17%
Adjusted Per Share Value based on latest NOSH - 135,000
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 43.32 48.36 59.48 62.64 62.25 64.96 81.29 -34.34%
EPS -6.33 -4.85 -9.52 -1.48 -1.73 0.86 3.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.69 -
NAPS 0.4879 0.5057 0.5064 0.585 0.5946 0.6143 0.574 -10.29%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.31 0.29 0.29 0.31 0.32 0.30 0.25 -
P/RPS 0.68 0.57 0.47 0.47 0.49 0.45 0.28 80.96%
P/EPS -4.68 -5.71 -2.91 -20.04 -17.78 34.09 6.22 -
EY -21.35 -17.52 -34.36 -4.99 -5.63 2.93 16.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.40 -
P/NAPS 0.61 0.55 0.55 0.51 0.52 0.48 0.40 32.59%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 13/08/10 26/05/10 24/02/10 30/11/09 24/08/09 14/05/09 20/02/09 -
Price 0.34 0.35 0.31 0.28 0.34 0.34 0.30 -
P/RPS 0.75 0.69 0.50 0.43 0.52 0.51 0.34 69.70%
P/EPS -5.14 -6.89 -3.11 -18.10 -18.89 38.64 7.46 -
EY -19.47 -14.51 -32.15 -5.52 -5.29 2.59 13.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.17 -
P/NAPS 0.67 0.66 0.58 0.46 0.55 0.54 0.48 24.97%

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