[GPHAROS] QoQ TTM 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- -219.55%
YoY- -280.21%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 107,922 107,435 106,159 79,139 78,055 77,066 73,314 29.37%
PBT 24,512 24,031 25,237 -1,854 -1,426 347 1,382 578.92%
Tax -6,686 -6,794 -7,448 -696 628 467 376 -
NP 17,826 17,237 17,789 -2,550 -798 814 1,758 367.81%
-
NP to SH 17,826 17,237 17,789 -2,550 -798 814 1,758 367.81%
-
Tax Rate 27.28% 28.27% 29.51% - - -134.58% -27.21% -
Total Cost 90,096 90,198 88,370 81,689 78,853 76,252 71,556 16.58%
-
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 16.52% 16.04% 16.76% -3.22% -1.02% 1.06% 2.40% -
ROE 19.20% 18.30% 19.16% -3.51% -1.01% 1.04% 2.25% -
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 80.21 79.85 78.90 58.82 58.01 57.28 54.49 29.37%
EPS 13.25 12.81 13.22 -1.90 -0.59 0.60 1.31 367.03%
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 76.66 76.32 75.41 56.22 55.45 54.74 52.08 29.36%
EPS 12.66 12.24 12.64 -1.81 -0.57 0.58 1.25 367.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6595 0.669 0.6595 0.5161 0.5639 0.5543 0.5543 12.27%
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 0.79 1.01 0.41 0.48 0.62 0.61 0.66 12.72%
P/EPS 4.76 6.32 2.42 -15.04 -60.70 57.85 27.55 -68.94%
EY 21.03 15.82 41.32 -6.65 -1.65 1.73 3.63 222.22%
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 0.66 1.23 0.38 0.52 0.60 0.63 0.70 -3.84%
P/EPS 4.00 7.69 2.27 -16.09 -59.01 59.50 29.08 -73.32%
EY 25.00 13.01 44.07 -6.21 -1.69 1.68 3.44 274.74%
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