[GPHAROS] YoY Quarter 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- -205.42%
YoY- -349.0%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 16,143 15,814 19,353 20,921 19,837 16,406 13,831 2.60%
PBT 597 -4,417 -6,202 -2,083 -1,655 -1,676 -3,202 -
Tax -546 1,006 966 -171 1,153 -646 -12,336 -40.49%
NP 51 -3,411 -5,236 -2,254 -502 -2,322 -15,538 -
-
NP to SH 253 -3,411 -5,236 -2,254 -502 -2,322 -15,538 -
-
Tax Rate 91.46% - - - - - - -
Total Cost 16,092 19,225 24,589 23,175 20,339 18,728 29,369 -9.53%
-
Net Worth 74,000 82,073 87,455 72,655 76,691 75,452 52,465 5.89%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 74,000 82,073 87,455 72,655 76,691 75,452 52,465 5.89%
NOSH 134,547 134,547 134,547 134,547 134,547 134,736 134,528 0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 0.32% -21.57% -27.06% -10.77% -2.53% -14.15% -112.34% -
ROE 0.34% -4.16% -5.99% -3.10% -0.65% -3.08% -29.62% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 12.00 11.75 14.38 15.55 14.74 12.18 10.28 2.60%
EPS 0.19 -2.54 -3.89 -1.68 -0.37 -1.73 -11.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.61 0.65 0.54 0.57 0.56 0.39 5.89%
Adjusted Per Share Value based on latest NOSH - 134,547
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 11.68 11.44 14.00 15.13 14.35 11.87 10.00 2.61%
EPS 0.18 -2.47 -3.79 -1.63 -0.36 -1.68 -11.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5353 0.5937 0.6326 0.5256 0.5548 0.5458 0.3795 5.89%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.26 0.43 0.45 0.285 0.35 0.37 0.37 -
P/RPS 2.17 3.66 3.13 1.83 2.37 3.04 3.60 -8.08%
P/EPS 138.27 -16.96 -11.56 -17.01 -93.81 -21.47 -3.20 -
EY 0.72 -5.90 -8.65 -5.88 -1.07 -4.66 -31.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.70 0.69 0.53 0.61 0.66 0.95 -11.05%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 21/02/17 22/02/16 24/02/15 20/02/14 26/02/13 28/02/12 28/02/11 -
Price 0.335 0.43 0.42 0.305 0.36 0.37 0.37 -
P/RPS 2.79 3.66 2.92 1.96 2.44 3.04 3.60 -4.15%
P/EPS 178.16 -16.96 -10.79 -18.21 -96.49 -21.47 -3.20 -
EY 0.56 -5.90 -9.27 -5.49 -1.04 -4.66 -31.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.70 0.65 0.56 0.63 0.66 0.95 -7.11%

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