[GPHAROS] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -166.59%
YoY- -115.4%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 67,865 46,340 79,140 58,219 39,570 19,320 66,635 1.23%
PBT 26,956 26,802 -1,855 230 1,073 -289 -204 -
Tax -6,728 -6,842 -696 -525 -630 -90 1,617 -
NP 20,228 19,960 -2,551 -295 443 -379 1,413 492.45%
-
NP to SH 20,228 19,960 -2,551 -295 443 -379 1,413 492.45%
-
Tax Rate 24.96% 25.53% - 228.26% 58.71% - - -
Total Cost 47,637 26,380 81,691 58,514 39,127 19,699 65,222 -18.94%
-
Net Worth 94,182 92,837 72,655 79,382 78,037 78,037 76,691 14.72%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 94,182 92,837 72,655 79,382 78,037 78,037 76,691 14.72%
NOSH 134,547 134,547 134,547 134,547 134,547 134,547 134,547 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 29.81% 43.07% -3.22% -0.51% 1.12% -1.96% 2.12% -
ROE 21.48% 21.50% -3.51% -0.37% 0.57% -0.49% 1.84% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 50.44 34.44 58.82 43.27 29.41 14.36 49.53 1.22%
EPS 15.03 14.84 -1.90 -0.22 0.33 -0.28 1.05 492.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.69 0.54 0.59 0.58 0.58 0.57 14.72%
Adjusted Per Share Value based on latest NOSH - 134,547
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 49.09 33.52 57.25 42.11 28.62 13.98 48.20 1.23%
EPS 14.63 14.44 -1.85 -0.21 0.32 -0.27 1.02 493.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6813 0.6715 0.5256 0.5742 0.5645 0.5645 0.5548 14.71%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.81 0.32 0.285 0.36 0.35 0.36 0.35 -
P/RPS 1.61 0.93 0.48 0.83 1.19 2.51 0.71 72.86%
P/EPS 5.39 2.16 -15.03 -164.19 106.30 -127.80 33.33 -70.41%
EY 18.56 46.36 -6.65 -0.61 0.94 -0.78 3.00 238.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.46 0.53 0.61 0.60 0.62 0.61 53.67%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 26/05/14 20/02/14 20/11/13 05/08/13 23/05/13 26/02/13 -
Price 0.985 0.30 0.305 0.35 0.36 0.38 0.36 -
P/RPS 1.95 0.87 0.52 0.81 1.22 2.65 0.73 92.86%
P/EPS 6.55 2.02 -16.09 -159.63 109.34 -134.90 34.28 -66.92%
EY 15.26 49.45 -6.22 -0.63 0.91 -0.74 2.92 202.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 0.43 0.56 0.59 0.62 0.66 0.63 71.35%

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