[GPHAROS] QoQ Cumulative 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- -764.75%
YoY- -280.54%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 87,001 67,865 46,340 79,140 58,219 39,570 19,320 172.44%
PBT 26,596 26,956 26,802 -1,855 230 1,073 -289 -
Tax -6,515 -6,728 -6,842 -696 -525 -630 -90 1632.40%
NP 20,081 20,228 19,960 -2,551 -295 443 -379 -
-
NP to SH 20,081 20,228 19,960 -2,551 -295 443 -379 -
-
Tax Rate 24.50% 24.96% 25.53% - 228.26% 58.71% - -
Total Cost 66,920 47,637 26,380 81,691 58,514 39,127 19,699 125.81%
-
Net Worth 92,837 94,182 92,837 72,655 79,382 78,037 78,037 12.26%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 92,837 94,182 92,837 72,655 79,382 78,037 78,037 12.26%
NOSH 134,547 134,547 134,547 134,547 134,547 134,547 134,547 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 23.08% 29.81% 43.07% -3.22% -0.51% 1.12% -1.96% -
ROE 21.63% 21.48% 21.50% -3.51% -0.37% 0.57% -0.49% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 64.66 50.44 34.44 58.82 43.27 29.41 14.36 172.43%
EPS 14.93 15.03 14.84 -1.90 -0.22 0.33 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.70 0.69 0.54 0.59 0.58 0.58 12.26%
Adjusted Per Share Value based on latest NOSH - 134,547
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 61.80 48.21 32.92 56.22 41.36 28.11 13.72 172.49%
EPS 14.26 14.37 14.18 -1.81 -0.21 0.31 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6595 0.669 0.6595 0.5161 0.5639 0.5543 0.5543 12.27%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.63 0.81 0.32 0.285 0.36 0.35 0.36 -
P/RPS 0.97 1.61 0.93 0.48 0.83 1.19 2.51 -46.91%
P/EPS 4.22 5.39 2.16 -15.03 -164.19 106.30 -127.80 -
EY 23.69 18.56 46.36 -6.65 -0.61 0.94 -0.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.16 0.46 0.53 0.61 0.60 0.62 29.12%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 17/11/14 28/08/14 26/05/14 20/02/14 20/11/13 05/08/13 23/05/13 -
Price 0.53 0.985 0.30 0.305 0.35 0.36 0.38 -
P/RPS 0.82 1.95 0.87 0.52 0.81 1.22 2.65 -54.21%
P/EPS 3.55 6.55 2.02 -16.09 -159.63 109.34 -134.90 -
EY 28.16 15.26 49.45 -6.22 -0.63 0.91 -0.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.41 0.43 0.56 0.59 0.62 0.66 10.81%

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