[GPHAROS] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 15.02%
YoY- 73.68%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 60,585 65,536 94,003 120,634 112,639 103,054 125,398 -11.41%
PBT -988 -15,576 -6,107 14,014 9,015 102 -207 29.74%
Tax -11,248 -2,327 631 -2,101 -1,733 -4,779 -1,126 46.72%
NP -12,236 -17,903 -5,476 11,913 7,282 -4,677 -1,333 44.67%
-
NP to SH -12,236 -17,903 -5,476 12,182 7,014 -4,925 -1,333 44.67%
-
Tax Rate - - - 14.99% 19.22% 4,685.29% - -
Total Cost 72,821 83,439 99,479 108,721 105,357 107,731 126,731 -8.81%
-
Net Worth 55,045 67,203 82,350 88,914 68,677 60,405 67,259 -3.28%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 55,045 67,203 82,350 88,914 68,677 60,405 67,259 -3.28%
NOSH 134,257 134,406 135,000 134,719 116,401 116,163 115,965 2.47%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin -20.20% -27.32% -5.83% 9.88% 6.46% -4.54% -1.06% -
ROE -22.23% -26.64% -6.65% 13.70% 10.21% -8.15% -1.98% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 45.13 48.76 69.63 89.54 96.77 88.71 108.13 -13.54%
EPS -9.11 -13.32 -4.06 9.04 6.03 -4.24 -1.15 41.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.50 0.61 0.66 0.59 0.52 0.58 -5.61%
Adjusted Per Share Value based on latest NOSH - 134,719
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 43.82 47.41 68.00 87.26 81.48 74.54 90.71 -11.41%
EPS -8.85 -12.95 -3.96 8.81 5.07 -3.56 -0.96 44.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3982 0.4861 0.5957 0.6432 0.4968 0.4369 0.4865 -3.28%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.34 0.37 0.31 0.31 0.49 0.32 0.37 -
P/RPS 0.75 0.76 0.45 0.35 0.51 0.36 0.34 14.08%
P/EPS -3.73 -2.78 -7.64 3.43 8.13 -7.55 -32.19 -30.16%
EY -26.81 -36.00 -13.08 29.17 12.30 -13.25 -3.11 43.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.74 0.51 0.47 0.83 0.62 0.64 4.42%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 21/11/11 29/11/10 30/11/09 28/11/08 22/11/07 27/11/06 28/11/05 -
Price 0.36 0.36 0.28 0.26 0.52 0.44 0.28 -
P/RPS 0.80 0.74 0.40 0.29 0.54 0.50 0.26 20.59%
P/EPS -3.95 -2.70 -6.90 2.88 8.63 -10.38 -24.36 -26.14%
EY -25.32 -37.00 -14.49 34.78 11.59 -9.64 -4.11 35.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.72 0.46 0.39 0.88 0.85 0.48 10.62%

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