[GPHAROS] QoQ Cumulative 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- -28.89%
YoY- -117.27%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 30,492 17,020 83,733 66,133 43,814 22,861 114,442 -58.69%
PBT -415 -1,701 -12,622 -746 -771 783 7,687 -
Tax -4,043 -5 -783 -820 -444 -481 -2,531 36.76%
NP -4,458 -1,706 -13,405 -1,566 -1,215 302 5,156 -
-
NP to SH -4,458 -1,706 -13,405 -1,566 -1,215 302 5,156 -
-
Tax Rate - - - - - 61.43% 32.93% -
Total Cost 34,950 18,726 97,138 67,699 45,029 22,559 109,286 -53.33%
-
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 -6.49% -2.40% -18.80% -1.90% -1.45% 0.35% 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 22.64 12.67 62.25 48.99 32.45 16.65 89.23 -60.02%
EPS -3.31 -1.27 -9.96 -1.16 -0.90 0.22 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 21.66 12.09 59.48 46.98 31.12 16.24 81.29 -58.69%
EPS -3.17 -1.21 -9.52 -1.11 -0.86 0.21 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 1.37 2.29 0.47 0.63 0.99 1.80 0.28 189.04%
P/EPS -9.37 -22.83 -2.91 -26.72 -35.56 136.36 6.22 -
EY -10.68 -4.38 -34.36 -3.74 -2.81 0.73 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 1.50 2.76 0.50 0.57 1.05 2.04 0.34 169.72%
P/EPS -10.27 -27.56 -3.11 -24.14 -37.78 154.55 7.46 -
EY -9.74 -3.63 -32.15 -4.14 -2.65 0.65 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