[GPHAROS] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -145.16%
YoY- -360.38%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 66,635 63,160 61,767 83,733 114,442 118,819 99,669 -6.48%
PBT -202 538 -6,882 -12,642 7,687 9,005 2,765 -
Tax 1,617 442 -14,700 -783 -2,531 1,541 -602 -
NP 1,415 980 -21,582 -13,425 5,156 10,546 2,163 -6.82%
-
NP to SH 1,415 980 -21,582 -13,425 5,156 10,547 2,163 -6.82%
-
Tax Rate - -82.16% - - 32.93% -17.11% 21.77% -
Total Cost 65,220 62,180 83,349 97,158 109,286 108,273 97,506 -6.47%
-
Net Worth 76,691 75,452 52,465 69,996 84,649 73,133 61,099 3.85%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - 2,373 - - -
Div Payout % - - - - 46.03% - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 76,691 75,452 52,465 69,996 84,649 73,133 61,099 3.85%
NOSH 134,547 134,547 134,528 134,608 134,364 116,085 115,283 2.60%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.12% 1.55% -34.94% -16.03% 4.51% 8.88% 2.17% -
ROE 1.85% 1.30% -41.14% -19.18% 6.09% 14.42% 3.54% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 49.53 46.88 45.91 62.20 85.17 102.35 86.46 -8.85%
EPS 1.05 0.73 -16.04 -9.97 3.84 9.09 1.88 -9.24%
DPS 0.00 0.00 0.00 0.00 1.77 0.00 0.00 -
NAPS 0.57 0.56 0.39 0.52 0.63 0.63 0.53 1.21%
Adjusted Per Share Value based on latest NOSH - 134,608
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 47.33 44.87 43.88 59.48 81.29 84.40 70.80 -6.48%
EPS 1.01 0.70 -15.33 -9.54 3.66 7.49 1.54 -6.78%
DPS 0.00 0.00 0.00 0.00 1.69 0.00 0.00 -
NAPS 0.5448 0.536 0.3727 0.4972 0.6013 0.5195 0.434 3.85%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.35 0.37 0.37 0.29 0.25 0.50 0.38 -
P/RPS 0.71 0.79 0.81 0.47 0.29 0.49 0.44 8.29%
P/EPS 33.28 50.87 -2.31 -2.91 6.51 5.50 20.25 8.62%
EY 3.00 1.97 -43.36 -34.39 15.35 18.17 4.94 -7.96%
DY 0.00 0.00 0.00 0.00 7.07 0.00 0.00 -
P/NAPS 0.61 0.66 0.95 0.56 0.40 0.79 0.72 -2.72%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 28/02/11 24/02/10 20/02/09 26/02/08 27/02/07 -
Price 0.36 0.37 0.37 0.31 0.30 0.40 0.47 -
P/RPS 0.73 0.79 0.81 0.50 0.35 0.39 0.54 5.14%
P/EPS 34.23 50.87 -2.31 -3.11 7.82 4.40 25.05 5.33%
EY 2.92 1.97 -43.36 -32.17 12.79 22.71 3.99 -5.06%
DY 0.00 0.00 0.00 0.00 5.89 0.00 0.00 -
P/NAPS 0.63 0.66 0.95 0.60 0.48 0.63 0.89 -5.59%

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