[GPHAROS] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -357.63%
YoY- -52.64%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 66,635 62,397 58,276 50,564 60,449 58,722 63,936 2.78%
PBT -204 1,934 1,046 -7,492 345 2,692 4,056 -
Tax 1,617 618 1,040 4,604 776 1,712 -162 -
NP 1,413 2,553 2,086 -2,888 1,121 4,404 3,894 -48.96%
-
NP to SH 1,413 2,553 2,086 -2,888 1,121 4,404 3,894 -48.96%
-
Tax Rate - -31.95% -99.43% - -224.93% -63.60% 3.99% -
Total Cost 65,222 59,844 56,190 53,452 59,328 54,318 60,042 5.64%
-
Net Worth 76,691 0 0 53,818 75,599 55,274 53,710 26.66%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 76,691 0 0 53,818 75,599 55,274 53,710 26.66%
NOSH 134,547 134,547 134,547 134,547 134,999 134,816 134,275 0.13%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.12% 4.09% 3.58% -5.71% 1.85% 7.50% 6.09% -
ROE 1.84% 0.00% 0.00% -5.37% 1.48% 7.97% 7.25% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 49.53 46.38 43.31 37.58 44.78 43.56 47.62 2.64%
EPS 1.05 1.89 1.56 -2.16 0.83 3.27 2.90 -49.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.00 0.00 0.40 0.56 0.41 0.40 26.49%
Adjusted Per Share Value based on latest NOSH - 134,547
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 47.33 44.32 41.40 35.92 42.94 41.71 45.42 2.77%
EPS 1.00 1.81 1.48 -2.05 0.80 3.13 2.77 -49.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5448 0.00 0.00 0.3823 0.537 0.3926 0.3815 26.67%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.35 0.38 0.37 0.36 0.37 0.34 0.37 -
P/RPS 0.71 0.82 0.85 0.96 0.83 0.78 0.78 -6.04%
P/EPS 33.33 20.02 23.87 -16.77 44.56 10.41 12.76 89.11%
EY 3.00 4.99 4.19 -5.96 2.24 9.61 7.84 -47.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.00 0.00 0.90 0.66 0.83 0.93 -24.41%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 26/11/12 16/08/12 29/05/12 28/02/12 21/11/11 27/07/11 -
Price 0.36 0.34 0.38 0.36 0.37 0.36 0.37 -
P/RPS 0.73 0.73 0.88 0.96 0.83 0.83 0.78 -4.30%
P/EPS 34.28 17.92 24.51 -16.77 44.56 11.02 12.76 92.67%
EY 2.92 5.58 4.08 -5.96 2.24 9.07 7.84 -48.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.00 0.00 0.90 0.66 0.88 0.93 -22.77%

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