[GPHAROS] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -35.58%
YoY- -285.95%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 31,968 13,679 58,335 44,504 30,492 17,020 83,733 -47.46%
PBT 2,028 -579 -5,506 -2,305 -415 -1,701 -12,622 -
Tax -81 106 -16,074 -3,739 -4,043 -5 -783 -78.05%
NP 1,947 -473 -21,580 -6,044 -4,458 -1,706 -13,405 -
-
NP to SH 1,947 -473 -21,580 -6,044 -4,458 -1,706 -13,405 -
-
Tax Rate 3.99% - - - - - - -
Total Cost 30,021 14,152 79,915 50,548 34,950 18,726 97,138 -54.38%
-
Net Worth 53,710 52,705 52,477 67,305 68,688 71,195 71,295 -17.24%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 53,710 52,705 52,477 67,305 68,688 71,195 71,295 -17.24%
NOSH 134,275 135,142 134,557 134,610 134,682 134,330 134,519 -0.12%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.09% -3.46% -36.99% -13.58% -14.62% -10.02% -16.01% -
ROE 3.63% -0.90% -41.12% -8.98% -6.49% -2.40% -18.80% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 23.81 10.12 43.35 33.06 22.64 12.67 62.25 -47.40%
EPS 1.45 -0.35 -16.04 -4.49 -3.31 -1.27 -9.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.39 0.39 0.50 0.51 0.53 0.53 -17.14%
Adjusted Per Share Value based on latest NOSH - 134,406
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 22.71 9.72 41.44 31.61 21.66 12.09 59.48 -47.46%
EPS 1.38 -0.34 -15.33 -4.29 -3.17 -1.21 -9.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3815 0.3744 0.3728 0.4781 0.4879 0.5057 0.5064 -17.24%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.37 0.40 0.37 0.37 0.31 0.29 0.29 -
P/RPS 1.55 3.95 0.85 1.12 1.37 2.29 0.47 122.04%
P/EPS 25.52 -114.29 -2.31 -8.24 -9.37 -22.83 -2.91 -
EY 3.92 -0.87 -43.35 -12.14 -10.68 -4.38 -34.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.03 0.95 0.74 0.61 0.55 0.55 42.06%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 27/07/11 26/05/11 28/02/11 29/11/10 13/08/10 26/05/10 24/02/10 -
Price 0.37 0.37 0.37 0.36 0.34 0.35 0.31 -
P/RPS 1.55 3.66 0.85 1.09 1.50 2.76 0.50 113.04%
P/EPS 25.52 -105.71 -2.31 -8.02 -10.27 -27.56 -3.11 -
EY 3.92 -0.95 -43.35 -12.47 -9.74 -3.63 -32.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.95 0.95 0.72 0.67 0.66 0.58 37.11%

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