[GPHAROS] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -43.94%
YoY- 185.5%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 16,497 12,641 16,406 14,786 18,289 13,679 13,831 12.48%
PBT 2,396 -1,873 -1,676 186 2,607 -579 -3,202 -
Tax -631 1,151 -646 1,170 -188 106 -12,336 -86.24%
NP 1,765 -722 -2,322 1,356 2,419 -473 -15,538 -
-
NP to SH 1,765 -722 -2,322 1,356 2,419 -473 -15,538 -
-
Tax Rate 26.34% - - -629.03% 7.21% - - -
Total Cost 14,732 13,363 18,728 13,430 15,870 14,152 29,369 -36.89%
-
Net Worth 0 53,818 75,452 55,045 53,755 52,705 52,465 -
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 0 53,818 75,452 55,045 53,755 52,705 52,465 -
NOSH 134,547 134,547 134,736 134,257 134,388 135,142 134,528 0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 10.70% -5.71% -14.15% 9.17% 13.23% -3.46% -112.34% -
ROE 0.00% -1.34% -3.08% 2.46% 4.50% -0.90% -29.62% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 12.26 9.40 12.18 11.01 13.61 10.12 10.28 12.47%
EPS 1.31 -0.54 -1.73 1.01 1.80 -0.35 -11.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.40 0.56 0.41 0.40 0.39 0.39 -
Adjusted Per Share Value based on latest NOSH - 134,257
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 11.72 8.98 11.65 10.50 12.99 9.72 9.82 12.52%
EPS 1.25 -0.51 -1.65 0.96 1.72 -0.34 -11.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.3823 0.536 0.391 0.3819 0.3744 0.3727 -
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.37 0.36 0.37 0.34 0.37 0.40 0.37 -
P/RPS 3.02 3.83 3.04 3.09 2.72 3.95 3.60 -11.06%
P/EPS 28.21 -67.09 -21.47 33.66 20.56 -114.29 -3.20 -
EY 3.55 -1.49 -4.66 2.97 4.86 -0.87 -31.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.90 0.66 0.83 0.93 1.03 0.95 -
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 29/05/12 28/02/12 21/11/11 27/07/11 26/05/11 28/02/11 -
Price 0.38 0.36 0.37 0.36 0.37 0.37 0.37 -
P/RPS 3.10 3.83 3.04 3.27 2.72 3.66 3.60 -9.49%
P/EPS 28.97 -67.09 -21.47 35.64 20.56 -105.71 -3.20 -
EY 3.45 -1.49 -4.66 2.81 4.86 -0.95 -31.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.90 0.66 0.88 0.93 0.95 0.95 -

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