[GPHAROS] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 68.91%
YoY- -52.64%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 19,837 17,660 16,497 12,641 16,406 14,786 18,289 5.54%
PBT -1,655 930 2,396 -1,873 -1,676 186 2,607 -
Tax 1,153 -56 -631 1,151 -646 1,170 -188 -
NP -502 874 1,765 -722 -2,322 1,356 2,419 -
-
NP to SH -502 874 1,765 -722 -2,322 1,356 2,419 -
-
Tax Rate - 6.02% 26.34% - - -629.03% 7.21% -
Total Cost 20,339 16,786 14,732 13,363 18,728 13,430 15,870 17.89%
-
Net Worth 76,691 0 0 53,818 75,452 55,045 53,755 26.59%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 76,691 0 0 53,818 75,452 55,045 53,755 26.59%
NOSH 134,547 134,547 134,547 134,547 134,736 134,257 134,388 0.07%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -2.53% 4.95% 10.70% -5.71% -14.15% 9.17% 13.23% -
ROE -0.65% 0.00% 0.00% -1.34% -3.08% 2.46% 4.50% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 14.74 13.13 12.26 9.40 12.18 11.01 13.61 5.43%
EPS -0.37 0.65 1.31 -0.54 -1.73 1.01 1.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.00 0.00 0.40 0.56 0.41 0.40 26.49%
Adjusted Per Share Value based on latest NOSH - 134,547
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 14.35 12.77 11.93 9.14 11.87 10.70 13.23 5.54%
EPS -0.36 0.63 1.28 -0.52 -1.68 0.98 1.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5548 0.00 0.00 0.3893 0.5458 0.3982 0.3888 26.61%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.35 0.38 0.37 0.36 0.37 0.34 0.37 -
P/RPS 2.37 2.90 3.02 3.83 3.04 3.09 2.72 -8.73%
P/EPS -93.81 58.50 28.21 -67.09 -21.47 33.66 20.56 -
EY -1.07 1.71 3.55 -1.49 -4.66 2.97 4.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.00 0.00 0.90 0.66 0.83 0.93 -24.41%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 26/11/12 16/08/12 29/05/12 28/02/12 21/11/11 27/07/11 -
Price 0.36 0.34 0.38 0.36 0.37 0.36 0.37 -
P/RPS 2.44 2.59 3.10 3.83 3.04 3.27 2.72 -6.95%
P/EPS -96.49 52.34 28.97 -67.09 -21.47 35.64 20.56 -
EY -1.04 1.91 3.45 -1.49 -4.66 2.81 4.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.00 0.00 0.90 0.66 0.88 0.93 -22.77%

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