[GPHAROS] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
13-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -8.0%
YoY- -1498.08%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 77,066 60,330 59,811 73,843 102,356 120,976 111,450 -5.95%
PBT 347 -967 -3,064 -13,661 -329 11,108 10,899 -43.67%
Tax 467 1,044 -12,114 -3,007 -714 -568 -1,991 -
NP 814 77 -15,178 -16,668 -1,043 10,540 8,908 -32.86%
-
NP to SH 814 77 -15,178 -16,668 -1,043 10,591 9,065 -33.05%
-
Tax Rate -134.58% - - - - 5.11% 18.27% -
Total Cost 76,252 60,253 74,989 90,511 103,399 110,436 102,542 -4.81%
-
Net Worth 78,037 0 53,755 68,464 83,233 82,110 66,212 2.77%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 78,037 0 53,755 68,464 83,233 82,110 66,212 2.77%
NOSH 134,547 134,547 134,388 134,243 134,247 128,297 116,161 2.47%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 1.06% 0.13% -25.38% -22.57% -1.02% 8.71% 7.99% -
ROE 1.04% 0.00% -28.24% -24.35% -1.25% 12.90% 13.69% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 57.28 44.84 44.51 55.01 76.24 94.29 95.94 -8.22%
EPS 0.60 0.06 -11.29 -12.42 -0.78 8.26 7.80 -34.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.00 0.40 0.51 0.62 0.64 0.57 0.29%
Adjusted Per Share Value based on latest NOSH - 134,243
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 54.74 42.86 42.49 52.45 72.71 85.94 79.17 -5.95%
EPS 0.58 0.05 -10.78 -11.84 -0.74 7.52 6.44 -33.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5543 0.00 0.3819 0.4863 0.5913 0.5833 0.4703 2.77%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.35 0.37 0.37 0.31 0.32 0.43 0.49 -
P/RPS 0.61 0.83 0.83 0.56 0.42 0.46 0.51 3.02%
P/EPS 57.85 646.52 -3.28 -2.50 -41.19 5.21 6.28 44.73%
EY 1.73 0.15 -30.52 -40.05 -2.43 19.20 15.93 -30.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.00 0.93 0.61 0.52 0.67 0.86 -5.81%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 05/08/13 16/08/12 27/07/11 13/08/10 24/08/09 04/09/08 28/08/07 -
Price 0.36 0.38 0.37 0.34 0.34 0.40 0.51 -
P/RPS 0.63 0.85 0.83 0.62 0.45 0.42 0.53 2.91%
P/EPS 59.50 664.00 -3.28 -2.74 -43.76 4.85 6.54 44.43%
EY 1.68 0.15 -30.52 -36.52 -2.29 20.64 15.30 -30.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.00 0.93 0.67 0.55 0.63 0.89 -5.84%

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