[GPHAROS] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
05-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 216.89%
YoY- -57.53%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 26,396 35,227 67,865 39,570 29,138 31,968 30,492 -2.37%
PBT -5,463 -2,521 26,956 1,073 523 2,028 -415 53.60%
Tax 956 448 -6,728 -630 520 -81 -4,043 -
NP -4,507 -2,073 20,228 443 1,043 1,947 -4,458 0.18%
-
NP to SH -4,465 -2,073 20,228 443 1,043 1,947 -4,458 0.02%
-
Tax Rate - - 24.96% 58.71% -99.43% 3.99% - -
Total Cost 30,903 37,300 47,637 39,127 28,095 30,021 34,950 -2.02%
-
Net Worth 78,037 83,419 94,182 78,037 0 53,710 68,688 2.14%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 78,037 83,419 94,182 78,037 0 53,710 68,688 2.14%
NOSH 134,547 134,547 134,547 134,547 134,547 134,275 134,682 -0.01%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -17.07% -5.88% 29.81% 1.12% 3.58% 6.09% -14.62% -
ROE -5.72% -2.49% 21.48% 0.57% 0.00% 3.63% -6.49% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 19.62 26.18 50.44 29.41 21.66 23.81 22.64 -2.35%
EPS -3.32 -1.54 15.03 0.33 0.78 1.45 -3.31 0.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.62 0.70 0.58 0.00 0.40 0.51 2.16%
Adjusted Per Share Value based on latest NOSH - 134,547
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 18.75 25.02 48.21 28.11 20.70 22.71 21.66 -2.37%
EPS -3.17 -1.47 14.37 0.31 0.74 1.38 -3.17 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5543 0.5926 0.669 0.5543 0.00 0.3815 0.4879 2.14%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.33 0.41 0.81 0.35 0.37 0.37 0.31 -
P/RPS 1.68 1.57 1.61 1.19 1.71 1.55 1.37 3.45%
P/EPS -9.94 -26.61 5.39 106.30 47.73 25.52 -9.37 0.98%
EY -10.06 -3.76 18.56 0.94 2.10 3.92 -10.68 -0.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.66 1.16 0.60 0.00 0.93 0.61 -1.12%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 19/08/15 28/08/14 05/08/13 16/08/12 27/07/11 13/08/10 -
Price 0.33 0.34 0.985 0.36 0.38 0.37 0.34 -
P/RPS 1.68 1.30 1.95 1.22 1.75 1.55 1.50 1.90%
P/EPS -9.94 -22.07 6.55 109.34 49.02 25.52 -10.27 -0.54%
EY -10.06 -4.53 15.26 0.91 2.04 3.92 -9.74 0.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.55 1.41 0.62 0.00 0.93 0.67 -2.65%

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