[GPHAROS] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -207.29%
YoY- 47.51%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 40,416 61,620 185,360 77,280 50,564 54,716 68,080 -8.31%
PBT -12,784 -9,844 107,208 -1,156 -7,492 -2,316 -6,804 11.07%
Tax 2,456 1,528 -27,368 -360 4,604 424 -20 -
NP -10,328 -8,316 79,840 -1,516 -2,888 -1,892 -6,824 7.14%
-
NP to SH -10,280 -8,316 79,840 -1,516 -2,888 -1,892 -6,824 7.06%
-
Tax Rate - - 25.53% - - - - -
Total Cost 50,744 69,936 105,520 78,796 53,452 56,608 74,904 -6.27%
-
Net Worth 80,728 84,764 92,837 78,037 53,818 52,705 71,195 2.11%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 80,728 84,764 92,837 78,037 53,818 52,705 71,195 2.11%
NOSH 134,547 134,547 134,547 134,547 134,547 135,142 134,330 0.02%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -25.55% -13.50% 43.07% -1.96% -5.71% -3.46% -10.02% -
ROE -12.73% -9.81% 86.00% -1.94% -5.37% -3.59% -9.58% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 30.04 45.80 137.77 57.44 37.58 40.49 50.68 -8.34%
EPS -7.64 -6.20 59.36 -1.12 -2.16 -1.40 -5.08 7.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.63 0.69 0.58 0.40 0.39 0.53 2.08%
Adjusted Per Share Value based on latest NOSH - 134,547
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 29.23 44.57 134.08 55.90 36.58 39.58 49.25 -8.32%
EPS -7.44 -6.02 57.75 -1.10 -2.09 -1.37 -4.94 7.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5839 0.6131 0.6715 0.5645 0.3893 0.3812 0.515 2.11%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.36 0.38 0.32 0.36 0.36 0.40 0.29 -
P/RPS 1.20 0.83 0.23 0.63 0.96 0.99 0.57 13.19%
P/EPS -4.71 -6.15 0.54 -31.95 -16.77 -28.57 -5.71 -3.15%
EY -21.22 -16.27 185.44 -3.13 -5.96 -3.50 -17.52 3.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 0.46 0.62 0.90 1.03 0.55 1.45%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 28/05/15 26/05/14 23/05/13 29/05/12 26/05/11 26/05/10 -
Price 0.34 0.495 0.30 0.38 0.36 0.37 0.35 -
P/RPS 1.13 1.08 0.22 0.66 0.96 0.91 0.69 8.56%
P/EPS -4.45 -8.01 0.51 -33.73 -16.77 -26.43 -6.89 -7.02%
EY -22.47 -12.49 197.80 -2.97 -5.96 -3.78 -14.51 7.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.79 0.43 0.66 0.90 0.95 0.66 -2.41%

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