[GPHAROS] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -502.32%
YoY- -124.38%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 29,138 31,968 30,492 43,814 55,900 53,743 41,962 -5.89%
PBT 523 2,028 -415 -771 7,245 5,143 -2,992 -
Tax 520 -81 -4,043 -444 -2,261 -152 1,237 -13.43%
NP 1,043 1,947 -4,458 -1,215 4,984 4,991 -1,755 -
-
NP to SH 1,043 1,947 -4,458 -1,215 4,984 4,941 -1,962 -
-
Tax Rate -99.43% 3.99% - - 31.21% 2.96% - -
Total Cost 28,095 30,021 34,950 45,029 50,916 48,752 43,717 -7.09%
-
Net Worth 0 53,710 68,688 83,700 78,180 66,267 62,368 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - 2,259 - - -
Div Payout % - - - - 45.34% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 0 53,710 68,688 83,700 78,180 66,267 62,368 -
NOSH 134,547 134,275 134,682 135,000 122,156 116,258 129,933 0.58%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 3.58% 6.09% -14.62% -2.77% 8.92% 9.29% -4.18% -
ROE 0.00% 3.63% -6.49% -1.45% 6.38% 7.46% -3.15% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 21.66 23.81 22.64 32.45 45.76 46.23 32.29 -6.43%
EPS 0.78 1.45 -3.31 -0.90 4.08 4.25 -1.51 -
DPS 0.00 0.00 0.00 0.00 1.85 0.00 0.00 -
NAPS 0.00 0.40 0.51 0.62 0.64 0.57 0.48 -
Adjusted Per Share Value based on latest NOSH - 134,247
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 21.08 23.12 22.06 31.69 40.44 38.88 30.35 -5.88%
EPS 0.75 1.41 -3.22 -0.88 3.61 3.57 -1.42 -
DPS 0.00 0.00 0.00 0.00 1.63 0.00 0.00 -
NAPS 0.00 0.3885 0.4969 0.6054 0.5655 0.4793 0.4511 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.37 0.37 0.31 0.32 0.43 0.49 0.32 -
P/RPS 1.71 1.55 1.37 0.99 0.94 1.06 0.99 9.52%
P/EPS 47.73 25.52 -9.37 -35.56 10.54 11.53 -21.19 -
EY 2.10 3.92 -10.68 -2.81 9.49 8.67 -4.72 -
DY 0.00 0.00 0.00 0.00 4.30 0.00 0.00 -
P/NAPS 0.00 0.93 0.61 0.52 0.67 0.86 0.67 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 27/07/11 13/08/10 24/08/09 04/09/08 28/08/07 30/08/06 -
Price 0.38 0.37 0.34 0.34 0.40 0.51 0.30 -
P/RPS 1.75 1.55 1.50 1.05 0.87 1.10 0.93 11.10%
P/EPS 49.02 25.52 -10.27 -37.78 9.80 12.00 -19.87 -
EY 2.04 3.92 -9.74 -2.65 10.20 8.33 -5.03 -
DY 0.00 0.00 0.00 0.00 4.63 0.00 0.00 -
P/NAPS 0.00 0.93 0.67 0.55 0.63 0.89 0.63 -

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