[GPHAROS] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -257.05%
YoY- -60.98%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 44,042 31,968 13,679 58,335 44,504 30,492 17,020 88.37%
PBT 2,019 2,028 -579 -5,506 -2,305 -415 -1,701 -
Tax 1,284 -81 106 -16,074 -3,739 -4,043 -5 -
NP 3,303 1,947 -473 -21,580 -6,044 -4,458 -1,706 -
-
NP to SH 3,303 1,947 -473 -21,580 -6,044 -4,458 -1,706 -
-
Tax Rate -63.60% 3.99% - - - - - -
Total Cost 40,739 30,021 14,152 79,915 50,548 34,950 18,726 67.81%
-
Net Worth 55,274 53,710 52,705 52,477 67,305 68,688 71,195 -15.51%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 55,274 53,710 52,705 52,477 67,305 68,688 71,195 -15.51%
NOSH 134,816 134,275 135,142 134,557 134,610 134,682 134,330 0.24%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 7.50% 6.09% -3.46% -36.99% -13.58% -14.62% -10.02% -
ROE 5.98% 3.63% -0.90% -41.12% -8.98% -6.49% -2.40% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 32.67 23.81 10.12 43.35 33.06 22.64 12.67 87.93%
EPS 2.45 1.45 -0.35 -16.04 -4.49 -3.31 -1.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.40 0.39 0.39 0.50 0.51 0.53 -15.71%
Adjusted Per Share Value based on latest NOSH - 134,528
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 31.29 22.71 9.72 41.44 31.61 21.66 12.09 88.39%
EPS 2.35 1.38 -0.34 -15.33 -4.29 -3.17 -1.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3926 0.3815 0.3744 0.3728 0.4781 0.4879 0.5057 -15.51%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.34 0.37 0.40 0.37 0.37 0.31 0.29 -
P/RPS 1.04 1.55 3.95 0.85 1.12 1.37 2.29 -40.88%
P/EPS 13.88 25.52 -114.29 -2.31 -8.24 -9.37 -22.83 -
EY 7.21 3.92 -0.87 -43.35 -12.14 -10.68 -4.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.93 1.03 0.95 0.74 0.61 0.55 31.53%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 27/07/11 26/05/11 28/02/11 29/11/10 13/08/10 26/05/10 -
Price 0.36 0.37 0.37 0.37 0.36 0.34 0.35 -
P/RPS 1.10 1.55 3.66 0.85 1.09 1.50 2.76 -45.81%
P/EPS 14.69 25.52 -105.71 -2.31 -8.02 -10.27 -27.56 -
EY 6.81 3.92 -0.95 -43.35 -12.47 -9.74 -3.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.93 0.95 0.95 0.72 0.67 0.66 21.12%

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