[GPHAROS] QoQ Cumulative 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- -26.21%
YoY- 26.05%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 58,219 39,570 19,320 66,635 46,798 29,138 12,641 176.55%
PBT 230 1,073 -289 -204 1,451 523 -1,873 -
Tax -525 -630 -90 1,617 464 520 1,151 -
NP -295 443 -379 1,413 1,915 1,043 -722 -44.90%
-
NP to SH -295 443 -379 1,413 1,915 1,043 -722 -44.90%
-
Tax Rate 228.26% 58.71% - - -31.98% -99.43% - -
Total Cost 58,514 39,127 19,699 65,222 44,883 28,095 13,363 167.41%
-
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 -0.37% 0.57% -0.49% 1.84% 0.00% 0.00% -1.34% -
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 43.27 29.41 14.36 49.53 34.78 21.66 9.40 176.46%
EPS -0.22 0.33 -0.28 1.05 1.42 0.78 -0.54 -45.01%
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 41.36 28.11 13.72 47.33 33.24 20.70 8.98 176.56%
EPS -0.21 0.31 -0.27 1.00 1.36 0.74 -0.51 -44.62%
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 0.83 1.19 2.51 0.71 1.09 1.71 3.83 -63.88%
P/EPS -164.19 106.30 -127.80 33.33 26.70 47.73 -67.09 81.50%
EY -0.61 0.94 -0.78 3.00 3.75 2.10 -1.49 -44.83%
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 0.81 1.22 2.65 0.73 0.98 1.75 3.83 -64.46%
P/EPS -159.63 109.34 -134.90 34.28 23.89 49.02 -67.09 78.13%
EY -0.63 0.91 -0.74 2.92 4.19 2.04 -1.49 -43.63%
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