[GPHAROS] YoY Cumulative Quarter 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- -26.21%
YoY- 26.05%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 74,099 106,354 79,140 66,635 60,449 58,335 83,733 -2.01%
PBT -3,500 20,395 -1,855 -204 345 -5,506 -12,622 -19.23%
Tax 713 -5,549 -696 1,617 776 -16,074 -783 -
NP -2,787 14,846 -2,551 1,413 1,121 -21,580 -13,405 -23.02%
-
NP to SH -2,787 14,846 -2,551 1,413 1,121 -21,580 -13,405 -23.02%
-
Tax Rate - 27.21% - - -224.93% - - -
Total Cost 76,886 91,508 81,691 65,222 59,328 79,915 97,138 -3.82%
-
Net Worth 82,073 87,455 72,655 76,691 75,599 52,477 71,295 2.37%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 82,073 87,455 72,655 76,691 75,599 52,477 71,295 2.37%
NOSH 134,547 134,547 134,547 134,547 134,999 134,557 134,519 0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -3.76% 13.96% -3.22% 2.12% 1.85% -36.99% -16.01% -
ROE -3.40% 16.98% -3.51% 1.84% 1.48% -41.12% -18.80% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 55.07 79.05 58.82 49.53 44.78 43.35 62.25 -2.02%
EPS -2.07 11.03 -1.90 1.05 0.83 -16.04 -9.96 -23.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.65 0.54 0.57 0.56 0.39 0.53 2.36%
Adjusted Per Share Value based on latest NOSH - 134,547
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 53.60 76.93 57.25 48.20 43.73 42.20 60.57 -2.01%
EPS -2.02 10.74 -1.85 1.02 0.81 -15.61 -9.70 -23.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5937 0.6326 0.5256 0.5548 0.5469 0.3796 0.5157 2.37%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.43 0.45 0.285 0.35 0.37 0.37 0.29 -
P/RPS 0.78 0.57 0.48 0.71 0.83 0.85 0.47 8.80%
P/EPS -20.76 4.08 -15.03 33.33 44.56 -2.31 -2.91 38.72%
EY -4.82 24.52 -6.65 3.00 2.24 -43.35 -34.36 -27.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.69 0.53 0.61 0.66 0.95 0.55 4.09%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 22/02/16 24/02/15 20/02/14 26/02/13 28/02/12 28/02/11 24/02/10 -
Price 0.43 0.42 0.305 0.36 0.37 0.37 0.31 -
P/RPS 0.78 0.53 0.52 0.73 0.83 0.85 0.50 7.68%
P/EPS -20.76 3.81 -16.09 34.28 44.56 -2.31 -3.11 37.19%
EY -4.82 26.27 -6.22 2.92 2.24 -43.35 -32.15 -27.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.65 0.56 0.63 0.66 0.95 0.58 3.18%

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