[GPHAROS] QoQ 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- 107.72%
YoY- -60.42%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 17,600 22,319 20,953 22,861 27,870 30,672 31,897 -32.65%
PBT -11,896 25 -1,554 783 -5,361 5,803 5,962 -
Tax 37 -376 37 -481 1,451 -1,721 -1,741 -
NP -11,859 -351 -1,517 302 -3,910 4,082 4,221 -
-
NP to SH -11,859 -351 -1,517 302 -3,910 4,082 4,221 -
-
Tax Rate - 1,504.00% - 61.43% - 29.66% 29.20% -
Total Cost 29,459 22,670 22,470 22,559 31,780 26,590 27,676 4.23%
-
Net Worth 69,996 82,350 83,233 86,481 84,649 88,914 82,110 -10.06%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - 2,373 -
Div Payout % - - - - - - 56.23% -
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 69,996 82,350 83,233 86,481 84,649 88,914 82,110 -10.06%
NOSH 134,608 135,000 134,247 137,272 134,364 134,719 128,297 3.24%
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 -67.38% -1.57% -7.24% 1.32% -14.03% 13.31% 13.23% -
ROE -16.94% -0.43% -1.82% 0.35% -4.62% 4.59% 5.14% -
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 13.07 16.53 15.61 16.65 20.74 22.77 24.86 -34.78%
EPS -8.81 -0.26 -1.13 0.22 -2.91 3.03 3.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.85 -
NAPS 0.52 0.61 0.62 0.63 0.63 0.66 0.64 -12.89%
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 12.50 15.85 14.88 16.24 19.80 21.79 22.66 -32.66%
EPS -8.42 -0.25 -1.08 0.21 -2.78 2.90 3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.69 -
NAPS 0.4972 0.585 0.5913 0.6143 0.6013 0.6316 0.5833 -10.07%
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 2.22 1.88 2.05 1.80 1.21 1.36 1.73 18.03%
P/EPS -3.29 -119.23 -28.32 136.36 -8.59 10.23 13.07 -
EY -30.38 -0.84 -3.53 0.73 -11.64 9.77 7.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.30 -
P/NAPS 0.56 0.51 0.52 0.48 0.40 0.47 0.67 -11.23%
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 2.37 1.69 2.18 2.04 1.45 1.14 1.61 29.31%
P/EPS -3.52 -107.69 -30.09 154.55 -10.31 8.58 12.16 -
EY -28.42 -0.93 -3.32 0.65 -9.70 11.65 8.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.63 -
P/NAPS 0.60 0.46 0.55 0.54 0.48 0.39 0.63 -3.19%

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