[GPHAROS] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -548.56%
YoY- -280.54%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 116,001 135,730 185,360 79,140 77,625 79,140 77,280 31.06%
PBT 35,461 53,912 107,208 -1,855 306 2,146 -1,156 -
Tax -8,686 -13,456 -27,368 -696 -699 -1,260 -360 733.36%
NP 26,774 40,456 79,840 -2,551 -393 886 -1,516 -
-
NP to SH 26,774 40,456 79,840 -2,551 -393 886 -1,516 -
-
Tax Rate 24.49% 24.96% 25.53% - 228.43% 58.71% - -
Total Cost 89,226 95,274 105,520 81,691 78,018 78,254 78,796 8.63%
-
Net Worth 92,837 94,182 92,837 72,655 79,382 78,037 78,037 12.26%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 92,837 94,182 92,837 72,655 79,382 78,037 78,037 12.26%
NOSH 134,547 134,547 134,547 134,547 134,547 134,547 134,547 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 23.08% 29.81% 43.07% -3.22% -0.51% 1.12% -1.96% -
ROE 28.84% 42.95% 86.00% -3.51% -0.50% 1.14% -1.94% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 86.22 100.88 137.77 58.82 57.69 58.82 57.44 31.06%
EPS 19.91 30.06 59.36 -1.90 -0.29 0.66 -1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.70 0.69 0.54 0.59 0.58 0.58 12.26%
Adjusted Per Share Value based on latest NOSH - 134,547
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 83.91 98.18 134.08 57.25 56.15 57.25 55.90 31.06%
EPS 19.37 29.26 57.75 -1.85 -0.28 0.64 -1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6715 0.6813 0.6715 0.5256 0.5742 0.5645 0.5645 12.25%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.63 0.81 0.32 0.285 0.36 0.35 0.36 -
P/RPS 0.73 0.80 0.23 0.48 0.62 0.60 0.63 10.31%
P/EPS 3.17 2.69 0.54 -15.03 -123.14 53.15 -31.95 -
EY 31.59 37.12 185.44 -6.65 -0.81 1.88 -3.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.16 0.46 0.53 0.61 0.60 0.62 29.12%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 17/11/14 28/08/14 26/05/14 20/02/14 20/11/13 05/08/13 23/05/13 -
Price 0.53 0.985 0.30 0.305 0.35 0.36 0.38 -
P/RPS 0.61 0.98 0.22 0.52 0.61 0.61 0.66 -5.11%
P/EPS 2.66 3.28 0.51 -16.09 -119.72 54.67 -33.73 -
EY 37.55 30.53 197.80 -6.22 -0.84 1.83 -2.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.41 0.43 0.56 0.59 0.62 0.66 10.81%

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