[GPHAROS] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 19.38%
YoY- 31.65%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 107,922 78,055 63,204 60,585 65,536 94,003 120,634 -1.83%
PBT 24,512 -1,426 -223 -988 -15,576 -6,107 14,014 9.76%
Tax -6,686 628 -182 -11,248 -2,327 631 -2,101 21.26%
NP 17,826 -798 -405 -12,236 -17,903 -5,476 11,913 6.94%
-
NP to SH 17,826 -798 -405 -12,236 -17,903 -5,476 12,182 6.54%
-
Tax Rate 27.28% - - - - - 14.99% -
Total Cost 90,096 78,853 63,609 72,821 83,439 99,479 108,721 -3.08%
-
Net Worth 92,837 79,382 0 55,045 67,203 82,350 88,914 0.72%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 92,837 79,382 0 55,045 67,203 82,350 88,914 0.72%
NOSH 134,547 134,547 134,547 134,257 134,406 135,000 134,719 -0.02%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 16.52% -1.02% -0.64% -20.20% -27.32% -5.83% 9.88% -
ROE 19.20% -1.01% 0.00% -22.23% -26.64% -6.65% 13.70% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 80.21 58.01 46.98 45.13 48.76 69.63 89.54 -1.81%
EPS 13.25 -0.59 -0.30 -9.11 -13.32 -4.06 9.04 6.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.59 0.00 0.41 0.50 0.61 0.66 0.74%
Adjusted Per Share Value based on latest NOSH - 134,257
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 76.66 55.45 44.90 43.04 46.55 66.78 85.69 -1.83%
EPS 12.66 -0.57 -0.29 -8.69 -12.72 -3.89 8.65 6.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6595 0.5639 0.00 0.391 0.4774 0.585 0.6316 0.72%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.63 0.36 0.38 0.34 0.37 0.31 0.31 -
P/RPS 0.79 0.62 0.81 0.75 0.76 0.45 0.35 14.52%
P/EPS 4.76 -60.70 -126.24 -3.73 -2.78 -7.64 3.43 5.61%
EY 21.03 -1.65 -0.79 -26.81 -36.00 -13.08 29.17 -5.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.61 0.00 0.83 0.74 0.51 0.47 11.63%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 17/11/14 20/11/13 26/11/12 21/11/11 29/11/10 30/11/09 28/11/08 -
Price 0.53 0.35 0.34 0.36 0.36 0.28 0.26 -
P/RPS 0.66 0.60 0.72 0.80 0.74 0.40 0.29 14.68%
P/EPS 4.00 -59.01 -112.95 -3.95 -2.70 -6.90 2.88 5.62%
EY 25.00 -1.69 -0.89 -25.32 -37.00 -14.49 34.78 -5.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.59 0.00 0.88 0.72 0.46 0.39 11.99%

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