[GPHAROS] YoY Cumulative 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- -28.89%
YoY- -117.27%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 46,798 44,042 44,504 66,133 86,572 84,757 71,787 -6.87%
PBT 1,451 2,019 -2,305 -746 13,048 8,040 1,789 -3.42%
Tax 464 1,284 -3,739 -820 -3,982 -340 791 -8.49%
NP 1,915 3,303 -6,044 -1,566 9,066 7,700 2,580 -4.84%
-
NP to SH 1,915 3,303 -6,044 -1,566 9,066 7,431 2,580 -4.84%
-
Tax Rate -31.98% -63.60% - - 30.52% 4.23% -44.21% -
Total Cost 44,883 40,739 50,548 67,699 77,506 77,057 69,207 -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% 5.98% -8.98% -1.90% 10.86% 10.85% 4.27% -
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 34.78 32.67 33.06 48.99 68.47 73.00 61.77 -9.12%
EPS 1.42 2.45 -4.49 -1.16 7.17 6.40 2.22 -7.17%
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 33.24 31.29 31.61 46.98 61.50 60.21 50.99 -6.87%
EPS 1.36 2.35 -4.29 -1.11 6.44 5.28 1.83 -4.82%
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 1.09 1.04 1.12 0.63 0.45 0.67 0.52 13.11%
P/EPS 26.70 13.88 -8.24 -26.72 4.32 7.66 14.41 10.81%
EY 3.75 7.21 -12.14 -3.74 23.13 13.06 6.94 -9.74%
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 0.98 1.10 1.09 0.57 0.38 0.71 0.71 5.51%
P/EPS 23.89 14.69 -8.02 -24.14 3.63 8.13 19.82 3.15%
EY 4.19 6.81 -12.47 -4.14 27.58 12.31 5.05 -3.06%
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