[GPHAROS] YoY Annualized Quarter 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- -76.57%
YoY- -60.42%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 50,564 54,716 68,080 91,444 96,012 97,616 87,532 -8.73%
PBT -7,492 -2,316 -6,804 3,132 5,132 7,188 -6,552 2.25%
Tax 4,604 424 -20 -1,924 -2,080 -624 0 -
NP -2,888 -1,892 -6,824 1,208 3,052 6,564 -6,552 -12.75%
-
NP to SH -2,888 -1,892 -6,824 1,208 3,052 6,564 -6,552 -12.75%
-
Tax Rate - - - 61.43% 40.53% 8.68% - -
Total Cost 53,452 56,608 74,904 90,236 92,960 91,052 94,084 -8.98%
-
Net Worth 53,818 52,705 71,195 86,481 73,987 62,846 56,923 -0.92%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 53,818 52,705 71,195 86,481 73,987 62,846 56,923 -0.92%
NOSH 134,547 135,142 134,330 137,272 115,606 116,382 116,170 2.47%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -5.71% -3.46% -10.02% 1.32% 3.18% 6.72% -7.49% -
ROE -5.37% -3.59% -9.58% 1.40% 4.13% 10.44% -11.51% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 37.58 40.49 50.68 66.61 83.05 83.87 75.35 -10.93%
EPS -2.16 -1.40 -5.08 0.88 2.64 5.64 -5.64 -14.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.39 0.53 0.63 0.64 0.54 0.49 -3.32%
Adjusted Per Share Value based on latest NOSH - 137,272
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 35.92 38.87 48.36 64.96 68.20 69.34 62.18 -8.73%
EPS -2.05 -1.34 -4.85 0.86 2.17 4.66 -4.65 -12.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3823 0.3744 0.5057 0.6143 0.5256 0.4464 0.4044 -0.93%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.36 0.40 0.29 0.30 0.40 0.46 0.31 -
P/RPS 0.96 0.99 0.57 0.45 0.48 0.55 0.41 15.21%
P/EPS -16.77 -28.57 -5.71 34.09 15.15 8.16 -5.50 20.39%
EY -5.96 -3.50 -17.52 2.93 6.60 12.26 -18.19 -16.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.03 0.55 0.48 0.63 0.85 0.63 6.11%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 26/05/11 26/05/10 14/05/09 07/05/08 31/05/07 31/05/06 -
Price 0.36 0.37 0.35 0.34 0.48 0.45 0.31 -
P/RPS 0.96 0.91 0.69 0.51 0.58 0.54 0.41 15.21%
P/EPS -16.77 -26.43 -6.89 38.64 18.18 7.98 -5.50 20.39%
EY -5.96 -3.78 -14.51 2.59 5.50 12.53 -18.19 -16.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.95 0.66 0.54 0.75 0.83 0.63 6.11%

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