[GPLUS] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[GPLUS] GOLDEN PLUS HOLDINGS BHD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 144.49%
YoY- 58.29%
Quarter Report
Latest QR
Upcoming QR
GPLUS's Result
GPLUS's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 90,563 215,436 180,051 45,522 32,174 16,652 53,486 42.10%
PBT 6,181 25,158 17,534 5,101 1,358 9,060 1,628 143.56%
Tax -1,766 -6,016 -4,337 -1,128 184 -609 -1,711 2.13%
NP 4,415 19,142 13,197 3,973 1,542 8,451 -83 -
-
NP to SH 3,837 18,189 9,946 3,973 1,625 8,529 11 4872.96%
-
Tax Rate 28.57% 23.91% 24.73% 22.11% -13.55% 6.72% 105.10% -
Total Cost 86,148 196,294 166,854 41,549 30,632 8,201 53,569 37.30%
-
Net Worth 217,679 216,902 196,025 158,176 161,387 146,913 111,595 56.17%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 217,679 216,902 196,025 158,176 161,387 146,913 111,595 56.17%
NOSH 147,011 146,803 146,912 142,913 146,396 146,913 110,000 21.35%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 4.88% 8.89% 7.33% 8.73% 4.79% 50.75% -0.16% -
ROE 1.76% 8.39% 5.07% 2.51% 1.01% 5.81% 0.01% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 61.60 146.75 122.56 31.85 21.98 11.33 48.62 17.10%
EPS 2.61 12.39 6.77 2.78 1.11 5.81 0.01 3997.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4807 1.4775 1.3343 1.1068 1.1024 1.00 1.0145 28.69%
Adjusted Per Share Value based on latest NOSH - 142,913
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 61.71 146.80 122.69 31.02 21.92 11.35 36.45 42.09%
EPS 2.61 12.39 6.78 2.71 1.11 5.81 0.01 3997.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4833 1.478 1.3358 1.0778 1.0997 1.0011 0.7604 56.18%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 20/11/09 31/07/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.05 1.05 1.05 0.77 0.50 0.78 1.17 -
P/RPS 1.70 0.72 0.86 2.42 2.28 6.88 2.41 -20.77%
P/EPS 40.23 8.47 15.51 27.70 45.05 13.44 11,700.00 -97.72%
EY 2.49 11.80 6.45 3.61 2.22 7.44 0.01 3871.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.71 0.79 0.70 0.45 0.78 1.15 -27.51%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 08/06/10 31/05/10 21/05/10 18/05/10 13/05/10 27/02/09 27/11/08 -
Price 1.05 1.05 1.05 1.05 1.05 0.55 0.90 -
P/RPS 1.70 0.72 0.86 3.30 4.78 4.85 1.85 -5.48%
P/EPS 40.23 8.47 15.51 37.77 94.59 9.47 9,000.00 -97.29%
EY 2.49 11.80 6.45 2.65 1.06 10.56 0.01 3871.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.71 0.79 0.95 0.95 0.55 0.89 -13.99%

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