[GPHAROS] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 5.71%
YoY- -31.85%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 106,159 73,314 62,122 58,426 77,892 113,300 121,418 -2.21%
PBT 25,237 1,382 -756 -5,760 -15,126 7,187 8,491 19.89%
Tax -7,448 376 1,487 -14,589 -307 -2,492 1,177 -
NP 17,789 1,758 731 -20,349 -15,433 4,695 9,668 10.69%
-
NP to SH 17,789 1,758 731 -20,349 -15,433 4,695 9,669 10.68%
-
Tax Rate 29.51% -27.21% - - - 34.67% -13.86% -
Total Cost 88,370 71,556 61,391 78,775 93,325 108,605 111,750 -3.83%
-
Net Worth 92,837 78,037 53,818 52,705 71,195 86,481 73,987 3.85%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - 2,373 - -
Div Payout % - - - - - 50.55% - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 92,837 78,037 53,818 52,705 71,195 86,481 73,987 3.85%
NOSH 134,547 134,547 134,547 135,142 134,330 137,272 115,606 2.55%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 16.76% 2.40% 1.18% -34.83% -19.81% 4.14% 7.96% -
ROE 19.16% 2.25% 1.36% -38.61% -21.68% 5.43% 13.07% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 78.90 54.49 46.17 43.23 57.99 82.54 105.03 -4.65%
EPS 13.22 1.31 0.54 -15.06 -11.49 3.42 8.36 7.93%
DPS 0.00 0.00 0.00 0.00 0.00 1.73 0.00 -
NAPS 0.69 0.58 0.40 0.39 0.53 0.63 0.64 1.26%
Adjusted Per Share Value based on latest NOSH - 135,142
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 75.41 52.08 44.13 41.50 55.33 80.48 86.25 -2.21%
EPS 12.64 1.25 0.52 -14.45 -10.96 3.34 6.87 10.69%
DPS 0.00 0.00 0.00 0.00 0.00 1.69 0.00 -
NAPS 0.6595 0.5543 0.3823 0.3744 0.5057 0.6143 0.5256 3.85%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.32 0.36 0.36 0.40 0.29 0.30 0.40 -
P/RPS 0.41 0.66 0.78 0.93 0.50 0.36 0.38 1.27%
P/EPS 2.42 27.55 66.26 -2.66 -2.52 8.77 4.78 -10.72%
EY 41.32 3.63 1.51 -37.64 -39.62 11.40 20.91 12.01%
DY 0.00 0.00 0.00 0.00 0.00 5.76 0.00 -
P/NAPS 0.46 0.62 0.90 1.03 0.55 0.48 0.63 -5.10%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 26/05/14 23/05/13 29/05/12 26/05/11 26/05/10 14/05/09 07/05/08 -
Price 0.30 0.38 0.36 0.37 0.35 0.34 0.48 -
P/RPS 0.38 0.70 0.78 0.86 0.60 0.41 0.46 -3.13%
P/EPS 2.27 29.08 66.26 -2.46 -3.05 9.94 5.74 -14.31%
EY 44.07 3.44 1.51 -40.70 -32.83 10.06 17.42 16.72%
DY 0.00 0.00 0.00 0.00 0.00 5.09 0.00 -
P/NAPS 0.43 0.66 0.90 0.95 0.66 0.54 0.75 -8.85%

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