[GPHAROS] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
05-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 158.44%
YoY- -57.53%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 52,792 70,454 135,730 79,140 58,276 63,936 60,984 -2.37%
PBT -10,926 -5,042 53,912 2,146 1,046 4,056 -830 53.60%
Tax 1,912 896 -13,456 -1,260 1,040 -162 -8,086 -
NP -9,014 -4,146 40,456 886 2,086 3,894 -8,916 0.18%
-
NP to SH -8,930 -4,146 40,456 886 2,086 3,894 -8,916 0.02%
-
Tax Rate - - 24.96% 58.71% -99.43% 3.99% - -
Total Cost 61,806 74,600 95,274 78,254 56,190 60,042 69,900 -2.02%
-
Net Worth 78,037 83,419 94,182 78,037 0 53,710 68,688 2.14%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 78,037 83,419 94,182 78,037 0 53,710 68,688 2.14%
NOSH 134,547 134,547 134,547 134,547 134,547 134,275 134,682 -0.01%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -17.07% -5.88% 29.81% 1.12% 3.58% 6.09% -14.62% -
ROE -11.44% -4.97% 42.95% 1.14% 0.00% 7.25% -12.98% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 39.24 52.36 100.88 58.82 43.31 47.62 45.28 -2.35%
EPS -6.64 -3.08 30.06 0.66 1.56 2.90 -6.62 0.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.62 0.70 0.58 0.00 0.40 0.51 2.16%
Adjusted Per Share Value based on latest NOSH - 134,547
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 38.19 50.96 98.18 57.25 42.15 46.25 44.11 -2.37%
EPS -6.46 -3.00 29.26 0.64 1.51 2.82 -6.45 0.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5645 0.6034 0.6813 0.5645 0.00 0.3885 0.4969 2.14%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.33 0.41 0.81 0.35 0.37 0.37 0.31 -
P/RPS 0.84 0.78 0.80 0.60 0.85 0.78 0.68 3.58%
P/EPS -4.97 -13.31 2.69 53.15 23.87 12.76 -4.68 1.00%
EY -20.11 -7.52 37.12 1.88 4.19 7.84 -21.35 -0.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.66 1.16 0.60 0.00 0.93 0.61 -1.12%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 19/08/15 28/08/14 05/08/13 16/08/12 27/07/11 13/08/10 -
Price 0.33 0.34 0.985 0.36 0.38 0.37 0.34 -
P/RPS 0.84 0.65 0.98 0.61 0.88 0.78 0.75 1.90%
P/EPS -4.97 -11.03 3.28 54.67 24.51 12.76 -5.14 -0.55%
EY -20.11 -9.06 30.53 1.83 4.08 7.84 -19.47 0.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.55 1.41 0.62 0.00 0.93 0.67 -2.65%

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