[GPHAROS] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
27-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 25.41%
YoY- 8.94%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 62,122 63,160 60,585 59,811 58,426 61,767 65,536 -3.50%
PBT -756 538 -988 -3,064 -5,760 -6,882 -15,576 -86.66%
Tax 1,487 442 -11,248 -12,114 -14,589 -14,700 -2,327 -
NP 731 980 -12,236 -15,178 -20,349 -21,582 -17,903 -
-
NP to SH 731 980 -12,236 -15,178 -20,349 -21,582 -17,903 -
-
Tax Rate - -82.16% - - - - - -
Total Cost 61,391 62,180 72,821 74,989 78,775 83,349 83,439 -18.48%
-
Net Worth 53,818 75,452 55,045 53,755 52,705 52,465 67,203 -13.75%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 53,818 75,452 55,045 53,755 52,705 52,465 67,203 -13.75%
NOSH 134,547 134,547 134,257 134,388 135,142 134,528 134,406 0.06%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 1.18% 1.55% -20.20% -25.38% -34.83% -34.94% -27.32% -
ROE 1.36% 1.30% -22.23% -28.24% -38.61% -41.14% -26.64% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 46.17 46.88 45.13 44.51 43.23 45.91 48.76 -3.57%
EPS 0.54 0.73 -9.11 -11.29 -15.06 -16.04 -13.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.56 0.41 0.40 0.39 0.39 0.50 -13.81%
Adjusted Per Share Value based on latest NOSH - 134,388
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 44.13 44.87 43.04 42.49 41.50 43.88 46.55 -3.49%
EPS 0.52 0.70 -8.69 -10.78 -14.45 -15.33 -12.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3823 0.536 0.391 0.3819 0.3744 0.3727 0.4774 -13.75%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.36 0.37 0.34 0.37 0.40 0.37 0.37 -
P/RPS 0.78 0.79 0.75 0.83 0.93 0.81 0.76 1.74%
P/EPS 66.26 50.87 -3.73 -3.28 -2.66 -2.31 -2.78 -
EY 1.51 1.97 -26.81 -30.52 -37.64 -43.36 -36.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.66 0.83 0.93 1.03 0.95 0.74 13.92%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 28/02/12 21/11/11 27/07/11 26/05/11 28/02/11 29/11/10 -
Price 0.36 0.37 0.36 0.37 0.37 0.37 0.36 -
P/RPS 0.78 0.79 0.80 0.83 0.86 0.81 0.74 3.56%
P/EPS 66.26 50.87 -3.95 -3.28 -2.46 -2.31 -2.70 -
EY 1.51 1.97 -25.32 -30.52 -40.70 -43.36 -37.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.66 0.88 0.93 0.95 0.95 0.72 16.02%

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