[GPHAROS] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -207.29%
YoY- 47.51%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 79,140 77,625 79,140 77,280 66,635 62,397 58,276 22.56%
PBT -1,855 306 2,146 -1,156 -204 1,934 1,046 -
Tax -696 -699 -1,260 -360 1,617 618 1,040 -
NP -2,551 -393 886 -1,516 1,413 2,553 2,086 -
-
NP to SH -2,551 -393 886 -1,516 1,413 2,553 2,086 -
-
Tax Rate - 228.43% 58.71% - - -31.95% -99.43% -
Total Cost 81,691 78,018 78,254 78,796 65,222 59,844 56,190 28.24%
-
Net Worth 72,655 79,382 78,037 78,037 76,691 0 0 -
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 72,655 79,382 78,037 78,037 76,691 0 0 -
NOSH 134,547 134,547 134,547 134,547 134,547 134,547 134,547 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -3.22% -0.51% 1.12% -1.96% 2.12% 4.09% 3.58% -
ROE -3.51% -0.50% 1.14% -1.94% 1.84% 0.00% 0.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 58.82 57.69 58.82 57.44 49.53 46.38 43.31 22.56%
EPS -1.90 -0.29 0.66 -1.12 1.05 1.89 1.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.59 0.58 0.58 0.57 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 134,547
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 56.22 55.14 56.22 54.90 47.33 44.32 41.40 22.56%
EPS -1.81 -0.28 0.63 -1.08 1.00 1.81 1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5161 0.5639 0.5543 0.5543 0.5448 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.285 0.36 0.35 0.36 0.35 0.38 0.37 -
P/RPS 0.48 0.62 0.60 0.63 0.71 0.82 0.85 -31.60%
P/EPS -15.03 -123.14 53.15 -31.95 33.33 20.02 23.87 -
EY -6.65 -0.81 1.88 -3.13 3.00 4.99 4.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.61 0.60 0.62 0.61 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 20/11/13 05/08/13 23/05/13 26/02/13 26/11/12 16/08/12 -
Price 0.305 0.35 0.36 0.38 0.36 0.34 0.38 -
P/RPS 0.52 0.61 0.61 0.66 0.73 0.73 0.88 -29.51%
P/EPS -16.09 -119.72 54.67 -33.73 34.28 17.92 24.51 -
EY -6.22 -0.84 1.83 -2.97 2.92 5.58 4.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.59 0.62 0.66 0.63 0.00 0.00 -

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