[GPHAROS] YoY TTM 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- -425.02%
YoY- -144.95%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 63,204 60,585 65,536 94,003 120,634 112,639 103,054 -7.81%
PBT -223 -988 -15,576 -6,107 14,014 9,015 102 -
Tax -182 -11,248 -2,327 631 -2,101 -1,733 -4,779 -41.96%
NP -405 -12,236 -17,903 -5,476 11,913 7,282 -4,677 -33.46%
-
NP to SH -405 -12,236 -17,903 -5,476 12,182 7,014 -4,925 -34.03%
-
Tax Rate - - - - 14.99% 19.22% 4,685.29% -
Total Cost 63,609 72,821 83,439 99,479 108,721 105,357 107,731 -8.39%
-
Net Worth 0 55,045 67,203 82,350 88,914 68,677 60,405 -
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 55,045 67,203 82,350 88,914 68,677 60,405 -
NOSH 134,547 134,257 134,406 135,000 134,719 116,401 116,163 2.47%
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 -0.64% -20.20% -27.32% -5.83% 9.88% 6.46% -4.54% -
ROE 0.00% -22.23% -26.64% -6.65% 13.70% 10.21% -8.15% -
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 46.98 45.13 48.76 69.63 89.54 96.77 88.71 -10.04%
EPS -0.30 -9.11 -13.32 -4.06 9.04 6.03 -4.24 -35.66%
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 44.90 43.04 46.55 66.78 85.69 80.01 73.20 -7.81%
EPS -0.29 -8.69 -12.72 -3.89 8.65 4.98 -3.50 -33.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.391 0.4774 0.585 0.6316 0.4878 0.4291 -
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 0.81 0.75 0.76 0.45 0.35 0.51 0.36 14.45%
P/EPS -126.24 -3.73 -2.78 -7.64 3.43 8.13 -7.55 59.84%
EY -0.79 -26.81 -36.00 -13.08 29.17 12.30 -13.25 -37.47%
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 0.72 0.80 0.74 0.40 0.29 0.54 0.50 6.25%
P/EPS -112.95 -3.95 -2.70 -6.90 2.88 8.63 -10.38 48.80%
EY -0.89 -25.32 -37.00 -14.49 34.78 11.59 -9.64 -32.74%
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