[GPHAROS] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 5.71%
YoY- -31.85%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 63,160 60,585 59,811 58,426 61,767 65,536 73,843 -9.86%
PBT 538 -988 -3,064 -5,760 -6,882 -15,576 -13,661 -
Tax 442 -11,248 -12,114 -14,589 -14,700 -2,327 -3,007 -
NP 980 -12,236 -15,178 -20,349 -21,582 -17,903 -16,668 -
-
NP to SH 980 -12,236 -15,178 -20,349 -21,582 -17,903 -16,668 -
-
Tax Rate -82.16% - - - - - - -
Total Cost 62,180 72,821 74,989 78,775 83,349 83,439 90,511 -22.08%
-
Net Worth 75,452 55,045 53,755 52,705 52,465 67,203 68,464 6.67%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 75,452 55,045 53,755 52,705 52,465 67,203 68,464 6.67%
NOSH 134,547 134,257 134,388 135,142 134,528 134,406 134,243 0.15%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 1.55% -20.20% -25.38% -34.83% -34.94% -27.32% -22.57% -
ROE 1.30% -22.23% -28.24% -38.61% -41.14% -26.64% -24.35% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 46.88 45.13 44.51 43.23 45.91 48.76 55.01 -10.08%
EPS 0.73 -9.11 -11.29 -15.06 -16.04 -13.32 -12.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.41 0.40 0.39 0.39 0.50 0.51 6.41%
Adjusted Per Share Value based on latest NOSH - 135,142
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 44.87 43.04 42.49 41.50 43.88 46.55 52.45 -9.85%
EPS 0.70 -8.69 -10.78 -14.45 -15.33 -12.72 -11.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.536 0.391 0.3819 0.3744 0.3727 0.4774 0.4863 6.68%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.37 0.34 0.37 0.40 0.37 0.37 0.31 -
P/RPS 0.79 0.75 0.83 0.93 0.81 0.76 0.56 25.70%
P/EPS 50.87 -3.73 -3.28 -2.66 -2.31 -2.78 -2.50 -
EY 1.97 -26.81 -30.52 -37.64 -43.36 -36.00 -40.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.83 0.93 1.03 0.95 0.74 0.61 5.37%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 21/11/11 27/07/11 26/05/11 28/02/11 29/11/10 13/08/10 -
Price 0.37 0.36 0.37 0.37 0.37 0.36 0.34 -
P/RPS 0.79 0.80 0.83 0.86 0.81 0.74 0.62 17.48%
P/EPS 50.87 -3.95 -3.28 -2.46 -2.31 -2.70 -2.74 -
EY 1.97 -25.32 -30.52 -40.70 -43.36 -37.00 -36.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.88 0.93 0.95 0.95 0.72 0.67 -0.99%

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