[GPHAROS] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 14.07%
YoY- -117.27%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 62,397 58,722 59,338 88,177 115,429 113,009 95,716 -6.87%
PBT 1,934 2,692 -3,073 -994 17,397 10,720 2,385 -3.43%
Tax 618 1,712 -4,985 -1,093 -5,309 -453 1,054 -8.50%
NP 2,553 4,404 -8,058 -2,088 12,088 10,266 3,440 -4.84%
-
NP to SH 2,553 4,404 -8,058 -2,088 12,088 9,908 3,440 -4.84%
-
Tax Rate -31.95% -63.60% - - 30.52% 4.23% -44.19% -
Total Cost 59,844 54,318 67,397 90,265 103,341 102,742 92,276 -6.95%
-
Net Worth 0 55,274 67,305 82,350 83,452 68,504 60,432 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 0 55,274 67,305 82,350 83,452 68,504 60,432 -
NOSH 134,547 134,816 134,610 135,000 126,443 116,109 116,216 2.46%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.09% 7.50% -13.58% -2.37% 10.47% 9.08% 3.59% -
ROE 0.00% 7.97% -11.97% -2.54% 14.48% 14.46% 5.69% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 46.38 43.56 44.08 65.32 91.29 97.33 82.36 -9.11%
EPS 1.89 3.27 -5.99 -1.55 9.56 8.53 2.96 -7.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.41 0.50 0.61 0.66 0.59 0.52 -
Adjusted Per Share Value based on latest NOSH - 135,000
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 44.32 41.71 42.15 62.64 82.00 80.28 67.99 -6.87%
EPS 1.81 3.13 -5.72 -1.48 8.59 7.04 2.44 -4.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.3926 0.4781 0.585 0.5928 0.4866 0.4293 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.38 0.34 0.37 0.31 0.31 0.49 0.32 -
P/RPS 0.82 0.78 0.84 0.47 0.34 0.50 0.39 13.17%
P/EPS 20.02 10.41 -6.18 -20.04 3.24 5.74 10.81 10.80%
EY 4.99 9.61 -16.18 -4.99 30.84 17.41 9.25 -9.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.83 0.74 0.51 0.47 0.83 0.62 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 21/11/11 29/11/10 30/11/09 28/11/08 22/11/07 27/11/06 -
Price 0.34 0.36 0.36 0.28 0.26 0.52 0.44 -
P/RPS 0.73 0.83 0.82 0.43 0.28 0.53 0.53 5.47%
P/EPS 17.92 11.02 -6.01 -18.10 2.72 6.09 14.86 3.16%
EY 5.58 9.07 -16.63 -5.52 36.77 16.41 6.73 -3.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.88 0.72 0.46 0.39 0.88 0.85 -

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