[GPHAROS] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 87.27%
YoY- -664.9%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 58,335 44,504 30,492 17,020 83,733 66,133 43,814 20.96%
PBT -5,506 -2,305 -415 -1,701 -12,622 -746 -771 269.51%
Tax -16,074 -3,739 -4,043 -5 -783 -820 -444 987.22%
NP -21,580 -6,044 -4,458 -1,706 -13,405 -1,566 -1,215 577.18%
-
NP to SH -21,580 -6,044 -4,458 -1,706 -13,405 -1,566 -1,215 577.18%
-
Tax Rate - - - - - - - -
Total Cost 79,915 50,548 34,950 18,726 97,138 67,699 45,029 46.43%
-
Net Worth 52,477 67,305 68,688 71,195 71,295 82,350 83,700 -26.68%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 52,477 67,305 68,688 71,195 71,295 82,350 83,700 -26.68%
NOSH 134,557 134,610 134,682 134,330 134,519 135,000 135,000 -0.21%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -36.99% -13.58% -14.62% -10.02% -16.01% -2.37% -2.77% -
ROE -41.12% -8.98% -6.49% -2.40% -18.80% -1.90% -1.45% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 43.35 33.06 22.64 12.67 62.25 48.99 32.45 21.23%
EPS -16.04 -4.49 -3.31 -1.27 -9.96 -1.16 -0.90 578.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.50 0.51 0.53 0.53 0.61 0.62 -26.52%
Adjusted Per Share Value based on latest NOSH - 134,330
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 41.44 31.61 21.66 12.09 59.48 46.98 31.12 20.97%
EPS -15.33 -4.29 -3.17 -1.21 -9.52 -1.11 -0.86 578.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3728 0.4781 0.4879 0.5057 0.5064 0.585 0.5946 -26.68%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.37 0.37 0.31 0.29 0.29 0.31 0.32 -
P/RPS 0.85 1.12 1.37 2.29 0.47 0.63 0.99 -9.63%
P/EPS -2.31 -8.24 -9.37 -22.83 -2.91 -26.72 -35.56 -83.75%
EY -43.35 -12.14 -10.68 -4.38 -34.36 -3.74 -2.81 516.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.74 0.61 0.55 0.55 0.51 0.52 49.28%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 13/08/10 26/05/10 24/02/10 30/11/09 24/08/09 -
Price 0.37 0.36 0.34 0.35 0.31 0.28 0.34 -
P/RPS 0.85 1.09 1.50 2.76 0.50 0.57 1.05 -13.10%
P/EPS -2.31 -8.02 -10.27 -27.56 -3.11 -24.14 -37.78 -84.40%
EY -43.35 -12.47 -9.74 -3.63 -32.15 -4.14 -2.65 541.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.72 0.67 0.66 0.58 0.46 0.55 43.81%

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