[GPHAROS] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
14-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -94.14%
YoY- -60.42%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 83,733 66,133 43,814 22,861 114,442 86,572 55,900 30.81%
PBT -12,622 -746 -771 783 7,687 13,048 7,245 -
Tax -783 -820 -444 -481 -2,531 -3,982 -2,261 -50.59%
NP -13,405 -1,566 -1,215 302 5,156 9,066 4,984 -
-
NP to SH -13,405 -1,566 -1,215 302 5,156 9,066 4,984 -
-
Tax Rate - - - 61.43% 32.93% 30.52% 31.21% -
Total Cost 97,138 67,699 45,029 22,559 109,286 77,506 50,916 53.64%
-
Net Worth 71,295 82,350 83,700 86,481 80,802 83,452 78,180 -5.94%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 2,372 - 2,259 -
Div Payout % - - - - 46.02% - 45.34% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 71,295 82,350 83,700 86,481 80,802 83,452 78,180 -5.94%
NOSH 134,519 135,000 135,000 137,272 128,258 126,443 122,156 6.61%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -16.01% -2.37% -2.77% 1.32% 4.51% 10.47% 8.92% -
ROE -18.80% -1.90% -1.45% 0.35% 6.38% 10.86% 6.38% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 62.25 48.99 32.45 16.65 89.23 68.47 45.76 22.70%
EPS -9.96 -1.16 -0.90 0.22 4.02 7.17 4.08 -
DPS 0.00 0.00 0.00 0.00 1.85 0.00 1.85 -
NAPS 0.53 0.61 0.62 0.63 0.63 0.66 0.64 -11.78%
Adjusted Per Share Value based on latest NOSH - 137,272
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 60.57 47.84 31.69 16.54 82.78 62.62 40.44 30.81%
EPS -9.70 -1.13 -0.88 0.22 3.73 6.56 3.61 -
DPS 0.00 0.00 0.00 0.00 1.72 0.00 1.63 -
NAPS 0.5157 0.5957 0.6054 0.6256 0.5845 0.6037 0.5655 -5.94%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.29 0.31 0.32 0.30 0.25 0.31 0.43 -
P/RPS 0.47 0.63 0.99 1.80 0.28 0.45 0.94 -36.92%
P/EPS -2.91 -26.72 -35.56 136.36 6.22 4.32 10.54 -
EY -34.36 -3.74 -2.81 0.73 16.08 23.13 9.49 -
DY 0.00 0.00 0.00 0.00 7.40 0.00 4.30 -
P/NAPS 0.55 0.51 0.52 0.48 0.40 0.47 0.67 -12.29%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 30/11/09 24/08/09 14/05/09 20/02/09 28/11/08 04/09/08 -
Price 0.31 0.28 0.34 0.34 0.30 0.26 0.40 -
P/RPS 0.50 0.57 1.05 2.04 0.34 0.38 0.87 -30.80%
P/EPS -3.11 -24.14 -37.78 154.55 7.46 3.63 9.80 -
EY -32.15 -4.14 -2.65 0.65 13.40 27.58 10.20 -
DY 0.00 0.00 0.00 0.00 6.17 0.00 4.63 -
P/NAPS 0.58 0.46 0.55 0.54 0.48 0.39 0.63 -5.34%

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