[GPHAROS] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -50.48%
YoY- -35.55%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 20,249 19,320 19,837 17,660 16,497 12,641 16,406 15.07%
PBT 1,361 -289 -1,655 930 2,396 -1,873 -1,676 -
Tax -540 -90 1,153 -56 -631 1,151 -646 -11.27%
NP 821 -379 -502 874 1,765 -722 -2,322 -
-
NP to SH 821 -379 -502 874 1,765 -722 -2,322 -
-
Tax Rate 39.68% - - 6.02% 26.34% - - -
Total Cost 19,428 19,699 20,339 16,786 14,732 13,363 18,728 2.47%
-
Net Worth 78,037 78,037 76,691 0 0 53,818 75,452 2.27%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 78,037 78,037 76,691 0 0 53,818 75,452 2.27%
NOSH 134,547 134,547 134,547 134,547 134,547 134,547 134,736 -0.09%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 4.05% -1.96% -2.53% 4.95% 10.70% -5.71% -14.15% -
ROE 1.05% -0.49% -0.65% 0.00% 0.00% -1.34% -3.08% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 15.05 14.36 14.74 13.13 12.26 9.40 12.18 15.16%
EPS 0.61 -0.28 -0.37 0.65 1.31 -0.54 -1.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.58 0.57 0.00 0.00 0.40 0.56 2.36%
Adjusted Per Share Value based on latest NOSH - 134,547
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 14.38 13.72 14.09 12.54 11.72 8.98 11.65 15.08%
EPS 0.58 -0.27 -0.36 0.62 1.25 -0.51 -1.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5543 0.5543 0.5448 0.00 0.00 0.3823 0.536 2.26%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.35 0.36 0.35 0.38 0.37 0.36 0.37 -
P/RPS 2.33 2.51 2.37 2.90 3.02 3.83 3.04 -16.26%
P/EPS 57.36 -127.80 -93.81 58.50 28.21 -67.09 -21.47 -
EY 1.74 -0.78 -1.07 1.71 3.55 -1.49 -4.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.62 0.61 0.00 0.00 0.90 0.66 -6.16%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 05/08/13 23/05/13 26/02/13 26/11/12 16/08/12 29/05/12 28/02/12 -
Price 0.36 0.38 0.36 0.34 0.38 0.36 0.37 -
P/RPS 2.39 2.65 2.44 2.59 3.10 3.83 3.04 -14.83%
P/EPS 59.00 -134.90 -96.49 52.34 28.97 -67.09 -21.47 -
EY 1.69 -0.74 -1.04 1.91 3.45 -1.49 -4.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.66 0.63 0.00 0.00 0.90 0.66 -4.08%

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