[GPHAROS] QoQ TTM 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- -8.94%
YoY- -51.44%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 83,733 94,003 102,356 113,300 114,442 120,634 120,976 -21.70%
PBT -12,642 -6,107 -329 7,187 7,687 14,014 11,108 -
Tax -783 631 -714 -2,492 -2,531 -2,101 -568 23.79%
NP -13,425 -5,476 -1,043 4,695 5,156 11,913 10,540 -
-
NP to SH -13,425 -5,476 -1,043 4,695 5,156 12,182 10,591 -
-
Tax Rate - - - 34.67% 32.93% 14.99% 5.11% -
Total Cost 97,158 99,479 103,399 108,605 109,286 108,721 110,436 -8.16%
-
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 2,373 - - -
Div Payout % - - - 50.55% 46.03% - - -
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 -16.03% -5.83% -1.02% 4.14% 4.51% 9.88% 8.71% -
ROE -19.18% -6.65% -1.25% 5.43% 6.09% 13.70% 12.90% -
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 62.20 69.63 76.24 82.54 85.17 89.54 94.29 -24.16%
EPS -9.97 -4.06 -0.78 3.42 3.84 9.04 8.26 -
DPS 0.00 0.00 0.00 1.73 1.77 0.00 0.00 -
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 59.48 66.78 72.71 80.48 81.29 85.69 85.94 -21.70%
EPS -9.54 -3.89 -0.74 3.34 3.66 8.65 7.52 -
DPS 0.00 0.00 0.00 1.69 1.69 0.00 0.00 -
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 0.47 0.45 0.42 0.36 0.29 0.35 0.46 1.44%
P/EPS -2.91 -7.64 -41.19 8.77 6.51 3.43 5.21 -
EY -34.39 -13.08 -2.43 11.40 15.35 29.17 19.20 -
DY 0.00 0.00 0.00 5.76 7.07 0.00 0.00 -
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 0.50 0.40 0.45 0.41 0.35 0.29 0.42 12.29%
P/EPS -3.11 -6.90 -43.76 9.94 7.82 2.88 4.85 -
EY -32.17 -14.49 -2.29 10.06 12.79 34.78 20.64 -
DY 0.00 0.00 0.00 5.09 5.89 0.00 0.00 -
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