[GPHAROS] QoQ Annualized 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- -44.66%
YoY- 26.05%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 77,625 79,140 77,280 66,635 62,397 58,276 50,564 33.04%
PBT 306 2,146 -1,156 -204 1,934 1,046 -7,492 -
Tax -699 -1,260 -360 1,617 618 1,040 4,604 -
NP -393 886 -1,516 1,413 2,553 2,086 -2,888 -73.51%
-
NP to SH -393 886 -1,516 1,413 2,553 2,086 -2,888 -73.51%
-
Tax Rate 228.43% 58.71% - - -31.95% -99.43% - -
Total Cost 78,018 78,254 78,796 65,222 59,844 56,190 53,452 28.64%
-
Net Worth 79,382 78,037 78,037 76,691 0 0 53,818 29.54%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 79,382 78,037 78,037 76,691 0 0 53,818 29.54%
NOSH 134,547 134,547 134,547 134,547 134,547 134,547 134,547 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -0.51% 1.12% -1.96% 2.12% 4.09% 3.58% -5.71% -
ROE -0.50% 1.14% -1.94% 1.84% 0.00% 0.00% -5.37% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 57.69 58.82 57.44 49.53 46.38 43.31 37.58 33.04%
EPS -0.29 0.66 -1.12 1.05 1.89 1.56 -2.16 -73.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.58 0.58 0.57 0.00 0.00 0.40 29.54%
Adjusted Per Share Value based on latest NOSH - 134,547
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 55.14 56.22 54.90 47.33 44.32 41.40 35.92 33.03%
EPS -0.28 0.63 -1.08 1.00 1.81 1.48 -2.05 -73.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5639 0.5543 0.5543 0.5448 0.00 0.00 0.3823 29.54%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.36 0.35 0.36 0.35 0.38 0.37 0.36 -
P/RPS 0.62 0.60 0.63 0.71 0.82 0.85 0.96 -25.26%
P/EPS -123.14 53.15 -31.95 33.33 20.02 23.87 -16.77 277.32%
EY -0.81 1.88 -3.13 3.00 4.99 4.19 -5.96 -73.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.60 0.62 0.61 0.00 0.00 0.90 -22.82%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 05/08/13 23/05/13 26/02/13 26/11/12 16/08/12 29/05/12 -
Price 0.35 0.36 0.38 0.36 0.34 0.38 0.36 -
P/RPS 0.61 0.61 0.66 0.73 0.73 0.88 0.96 -26.06%
P/EPS -119.72 54.67 -33.73 34.28 17.92 24.51 -16.77 270.31%
EY -0.84 1.83 -2.97 2.92 5.58 4.08 -5.96 -72.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.62 0.66 0.63 0.00 0.00 0.90 -24.51%

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