[GPHAROS] QoQ 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- -205.42%
YoY- -349.0%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
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 19,136 21,525 46,340 20,921 18,649 20,249 19,320 -0.63%
PBT -362 155 26,802 -2,083 -843 1,361 -289 16.18%
Tax 213 114 -6,842 -171 105 -540 -90 -
NP -149 269 19,960 -2,254 -738 821 -379 -46.30%
-
NP to SH -149 269 19,960 -2,254 -738 821 -379 -46.30%
-
Tax Rate - -73.55% 25.53% - - 39.68% - -
Total Cost 19,285 21,256 26,380 23,175 19,387 19,428 19,699 -1.40%
-
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 -0.78% 1.25% 43.07% -10.77% -3.96% 4.05% -1.96% -
ROE -0.16% 0.29% 21.50% -3.10% -0.93% 1.05% -0.49% -
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 14.22 16.00 34.44 15.55 13.86 15.05 14.36 -0.65%
EPS -0.11 0.20 14.84 -1.68 -0.55 0.61 -0.28 -46.32%
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 13.84 15.57 33.52 15.13 13.49 14.65 13.98 -0.66%
EPS -0.11 0.19 14.44 -1.63 -0.53 0.59 -0.27 -45.01%
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 4.43 5.06 0.93 1.83 2.60 2.33 2.51 45.99%
P/EPS -568.89 405.14 2.16 -17.01 -65.63 57.36 -127.80 170.35%
EY -0.18 0.25 46.36 -5.88 -1.52 1.74 -0.78 -62.34%
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 3.73 6.16 0.87 1.96 2.53 2.39 2.65 25.56%
P/EPS -478.59 492.67 2.02 -18.21 -63.81 59.00 -134.90 132.43%
EY -0.21 0.20 49.45 -5.49 -1.57 1.69 -0.74 -56.78%
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