[GPHAROS] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -3278.63%
YoY- -203.3%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 14,012 16,904 17,020 17,600 22,319 20,953 22,861 -27.82%
PBT -1,890 -89 -1,701 -11,896 25 -1,554 783 -
Tax 304 -2,663 -5 37 -376 37 -481 -
NP -1,586 -2,752 -1,706 -11,859 -351 -1,517 302 -
-
NP to SH -1,586 -2,752 -1,706 -11,859 -351 -1,517 302 -
-
Tax Rate - - - - 1,504.00% - 61.43% -
Total Cost 15,598 19,656 18,726 29,459 22,670 22,470 22,559 -21.78%
-
Net Worth 67,203 68,464 71,195 69,996 82,350 83,233 86,481 -15.46%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 67,203 68,464 71,195 69,996 82,350 83,233 86,481 -15.46%
NOSH 134,406 134,243 134,330 134,608 135,000 134,247 137,272 -1.39%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -11.32% -16.28% -10.02% -67.38% -1.57% -7.24% 1.32% -
ROE -2.36% -4.02% -2.40% -16.94% -0.43% -1.82% 0.35% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 10.43 12.59 12.67 13.07 16.53 15.61 16.65 -26.76%
EPS -1.18 -2.05 -1.27 -8.81 -0.26 -1.13 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.51 0.53 0.52 0.61 0.62 0.63 -14.26%
Adjusted Per Share Value based on latest NOSH - 134,608
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 9.95 12.01 12.09 12.50 15.85 14.88 16.24 -27.84%
EPS -1.13 -1.95 -1.21 -8.42 -0.25 -1.08 0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4774 0.4863 0.5057 0.4972 0.585 0.5913 0.6143 -15.45%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.37 0.31 0.29 0.29 0.31 0.32 0.30 -
P/RPS 3.55 2.46 2.29 2.22 1.88 2.05 1.80 57.20%
P/EPS -31.36 -15.12 -22.83 -3.29 -119.23 -28.32 136.36 -
EY -3.19 -6.61 -4.38 -30.38 -0.84 -3.53 0.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.61 0.55 0.56 0.51 0.52 0.48 33.41%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 13/08/10 26/05/10 24/02/10 30/11/09 24/08/09 14/05/09 -
Price 0.36 0.34 0.35 0.31 0.28 0.34 0.34 -
P/RPS 3.45 2.70 2.76 2.37 1.69 2.18 2.04 41.90%
P/EPS -30.51 -16.59 -27.56 -3.52 -107.69 -30.09 154.55 -
EY -3.28 -6.03 -3.63 -28.42 -0.93 -3.32 0.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.67 0.66 0.60 0.46 0.55 0.54 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