[GPHAROS] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 449.38%
YoY- 44.39%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 78,055 77,066 73,314 66,635 63,204 60,330 62,122 16.42%
PBT -1,426 347 1,382 -202 -223 -967 -756 52.60%
Tax 628 467 376 1,617 -182 1,044 1,487 -43.68%
NP -798 814 1,758 1,415 -405 77 731 -
-
NP to SH -798 814 1,758 1,415 -405 77 731 -
-
Tax Rate - -134.58% -27.21% - - - - -
Total Cost 78,853 76,252 71,556 65,220 63,609 60,253 61,391 18.14%
-
Net Worth 79,382 78,037 78,037 76,691 0 0 53,818 29.54%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 79,382 78,037 78,037 76,691 0 0 53,818 29.54%
NOSH 134,547 134,547 134,547 134,547 134,547 134,547 134,547 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -1.02% 1.06% 2.40% 2.12% -0.64% 0.13% 1.18% -
ROE -1.01% 1.04% 2.25% 1.85% 0.00% 0.00% 1.36% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 58.01 57.28 54.49 49.53 46.98 44.84 46.17 16.42%
EPS -0.59 0.60 1.31 1.05 -0.30 0.06 0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.58 0.58 0.57 0.00 0.00 0.40 29.54%
Adjusted Per Share Value based on latest NOSH - 134,547
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 56.46 55.75 53.03 48.20 45.72 43.64 44.94 16.41%
EPS -0.58 0.59 1.27 1.02 -0.29 0.06 0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5742 0.5645 0.5645 0.5548 0.00 0.00 0.3893 29.54%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.36 0.35 0.36 0.35 0.38 0.37 0.36 -
P/RPS 0.62 0.61 0.66 0.71 0.81 0.83 0.78 -14.17%
P/EPS -60.70 57.85 27.55 33.28 -126.24 646.52 66.26 -
EY -1.65 1.73 3.63 3.00 -0.79 0.15 1.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.60 0.62 0.61 0.00 0.00 0.90 -22.82%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 05/08/13 23/05/13 26/02/13 26/11/12 16/08/12 29/05/12 -
Price 0.35 0.36 0.38 0.36 0.34 0.38 0.36 -
P/RPS 0.60 0.63 0.70 0.73 0.72 0.85 0.78 -16.03%
P/EPS -59.01 59.50 29.08 34.23 -112.95 664.00 66.26 -
EY -1.69 1.68 3.44 2.92 -0.89 0.15 1.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.62 0.66 0.63 0.00 0.00 0.90 -24.51%

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