[GPHAROS] YoY TTM 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- 449.38%
YoY- 44.39%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 74,100 106,354 79,139 66,635 63,160 61,767 83,733 -2.01%
PBT -3,552 20,393 -1,854 -202 538 -6,882 -12,642 -19.06%
Tax 1,022 -5,549 -696 1,617 442 -14,700 -783 -
NP -2,530 14,844 -2,550 1,415 980 -21,582 -13,425 -24.27%
-
NP to SH -2,530 14,844 -2,550 1,415 980 -21,582 -13,425 -24.27%
-
Tax Rate - 27.21% - - -82.16% - - -
Total Cost 76,630 91,510 81,689 65,220 62,180 83,349 97,158 -3.87%
-
Net Worth 81,917 87,455 72,655 76,691 75,452 52,465 69,996 2.65%
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 81,917 87,455 72,655 76,691 75,452 52,465 69,996 2.65%
NOSH 134,547 134,547 134,547 134,547 134,547 134,528 134,608 -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 -3.41% 13.96% -3.22% 2.12% 1.55% -34.94% -16.03% -
ROE -3.09% 16.97% -3.51% 1.85% 1.30% -41.14% -19.18% -
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 55.18 79.05 58.82 49.53 46.88 45.91 62.20 -1.97%
EPS -1.88 11.03 -1.90 1.05 0.73 -16.04 -9.97 -24.26%
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 0.52 2.69%
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 52.64 75.55 56.22 47.33 44.87 43.88 59.48 -2.01%
EPS -1.80 10.54 -1.81 1.01 0.70 -15.33 -9.54 -24.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5819 0.6212 0.5161 0.5448 0.536 0.3727 0.4972 2.65%
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 0.79 0.81 0.47 8.80%
P/EPS -22.82 4.08 -15.04 33.28 50.87 -2.31 -2.91 40.92%
EY -4.38 24.52 -6.65 3.00 1.97 -43.36 -34.39 -29.05%
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 0.56 3.78%
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 0.79 0.81 0.50 7.68%
P/EPS -22.82 3.81 -16.09 34.23 50.87 -2.31 -3.11 39.37%
EY -4.38 26.27 -6.21 2.92 1.97 -43.36 -32.17 -28.26%
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 0.60 2.60%

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