[GPHAROS] YoY Annualized Quarter 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- 305.81%
YoY- 143.67%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 135,730 79,140 58,276 63,936 60,984 87,628 111,800 3.28%
PBT 53,912 2,146 1,046 4,056 -830 -1,542 14,490 24.46%
Tax -13,456 -1,260 1,040 -162 -8,086 -888 -4,522 19.92%
NP 40,456 886 2,086 3,894 -8,916 -2,430 9,968 26.28%
-
NP to SH 40,456 886 2,086 3,894 -8,916 -2,430 9,968 26.28%
-
Tax Rate 24.96% 58.71% -99.43% 3.99% - - 31.21% -
Total Cost 95,274 78,254 56,190 60,042 69,900 90,058 101,832 -1.10%
-
Net Worth 94,182 78,037 0 53,710 68,688 83,700 78,180 3.15%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - 4,519 -
Div Payout % - - - - - - 45.34% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 94,182 78,037 0 53,710 68,688 83,700 78,180 3.15%
NOSH 134,547 134,547 134,547 134,275 134,682 135,000 122,156 1.62%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 29.81% 1.12% 3.58% 6.09% -14.62% -2.77% 8.92% -
ROE 42.95% 1.14% 0.00% 7.25% -12.98% -2.90% 12.75% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 100.88 58.82 43.31 47.62 45.28 64.91 91.52 1.63%
EPS 30.06 0.66 1.56 2.90 -6.62 -1.80 8.16 24.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.70 -
NAPS 0.70 0.58 0.00 0.40 0.51 0.62 0.64 1.50%
Adjusted Per Share Value based on latest NOSH - 134,388
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 96.42 56.22 41.40 45.42 43.32 62.25 79.42 3.28%
EPS 28.74 0.63 1.48 2.77 -6.33 -1.73 7.08 26.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.21 -
NAPS 0.669 0.5543 0.00 0.3815 0.4879 0.5946 0.5554 3.14%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.81 0.35 0.37 0.37 0.31 0.32 0.43 -
P/RPS 0.80 0.60 0.85 0.78 0.68 0.49 0.47 9.26%
P/EPS 2.69 53.15 23.87 12.76 -4.68 -17.78 5.27 -10.59%
EY 37.12 1.88 4.19 7.84 -21.35 -5.63 18.98 11.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.60 -
P/NAPS 1.16 0.60 0.00 0.93 0.61 0.52 0.67 9.57%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 05/08/13 16/08/12 27/07/11 13/08/10 24/08/09 04/09/08 -
Price 0.985 0.36 0.38 0.37 0.34 0.34 0.40 -
P/RPS 0.98 0.61 0.88 0.78 0.75 0.52 0.44 14.27%
P/EPS 3.28 54.67 24.51 12.76 -5.14 -18.89 4.90 -6.46%
EY 30.53 1.83 4.08 7.84 -19.47 -5.29 20.40 6.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.25 -
P/NAPS 1.41 0.62 0.00 0.93 0.67 0.55 0.63 14.36%

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