[GPHAROS] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -50.48%
YoY- -35.55%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 23,058 19,136 18,649 17,660 14,786 14,012 22,319 0.54%
PBT 3,440 -362 -843 930 186 -1,890 25 127.12%
Tax -741 213 105 -56 1,170 304 -376 11.96%
NP 2,699 -149 -738 874 1,356 -1,586 -351 -
-
NP to SH 2,699 -149 -738 874 1,356 -1,586 -351 -
-
Tax Rate 21.54% - - 6.02% -629.03% - 1,504.00% -
Total Cost 20,359 19,285 19,387 16,786 13,430 15,598 22,670 -1.77%
-
Net Worth 86,110 92,837 79,382 0 55,045 67,203 82,350 0.74%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 86,110 92,837 79,382 0 55,045 67,203 82,350 0.74%
NOSH 134,547 134,547 134,547 134,547 134,257 134,406 135,000 -0.05%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 11.71% -0.78% -3.96% 4.95% 9.17% -11.32% -1.57% -
ROE 3.13% -0.16% -0.93% 0.00% 2.46% -2.36% -0.43% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 17.14 14.22 13.86 13.13 11.01 10.43 16.53 0.60%
EPS 2.01 -0.11 -0.55 0.65 1.01 -1.18 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.69 0.59 0.00 0.41 0.50 0.61 0.80%
Adjusted Per Share Value based on latest NOSH - 134,547
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 16.68 13.84 13.49 12.77 10.70 10.14 16.14 0.54%
EPS 1.95 -0.11 -0.53 0.63 0.98 -1.15 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6229 0.6715 0.5742 0.00 0.3982 0.4861 0.5957 0.74%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.33 0.63 0.36 0.38 0.34 0.37 0.31 -
P/RPS 1.93 4.43 2.60 2.90 3.09 3.55 1.88 0.43%
P/EPS 16.45 -568.89 -65.63 58.50 33.66 -31.36 -119.23 -
EY 6.08 -0.18 -1.52 1.71 2.97 -3.19 -0.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.91 0.61 0.00 0.83 0.74 0.51 0.32%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 17/11/14 20/11/13 26/11/12 21/11/11 29/11/10 30/11/09 -
Price 0.42 0.53 0.35 0.34 0.36 0.36 0.28 -
P/RPS 2.45 3.73 2.53 2.59 3.27 3.45 1.69 6.38%
P/EPS 20.94 -478.59 -63.81 52.34 35.64 -30.51 -107.69 -
EY 4.78 -0.21 -1.57 1.91 2.81 -3.28 -0.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.77 0.59 0.00 0.88 0.72 0.46 6.19%

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