[GPHAROS] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 24.5%
YoY- 47.51%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 10,104 15,405 46,340 19,320 12,641 13,679 17,020 -8.31%
PBT -3,196 -2,461 26,802 -289 -1,873 -579 -1,701 11.07%
Tax 614 382 -6,842 -90 1,151 106 -5 -
NP -2,582 -2,079 19,960 -379 -722 -473 -1,706 7.14%
-
NP to SH -2,570 -2,079 19,960 -379 -722 -473 -1,706 7.06%
-
Tax Rate - - 25.53% - - - - -
Total Cost 12,686 17,484 26,380 19,699 13,363 14,152 18,726 -6.27%
-
Net Worth 80,728 84,764 92,837 78,037 53,818 52,705 71,195 2.11%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 80,728 84,764 92,837 78,037 53,818 52,705 71,195 2.11%
NOSH 134,547 134,547 134,547 134,547 134,547 135,142 134,330 0.02%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -25.55% -13.50% 43.07% -1.96% -5.71% -3.46% -10.02% -
ROE -3.18% -2.45% 21.50% -0.49% -1.34% -0.90% -2.40% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 7.51 11.45 34.44 14.36 9.40 10.12 12.67 -8.34%
EPS -1.91 -1.55 14.84 -0.28 -0.54 -0.35 -1.27 7.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.63 0.69 0.58 0.40 0.39 0.53 2.08%
Adjusted Per Share Value based on latest NOSH - 134,547
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 7.18 10.94 32.92 13.72 8.98 9.72 12.09 -8.31%
EPS -1.83 -1.48 14.18 -0.27 -0.51 -0.34 -1.21 7.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5735 0.6021 0.6595 0.5543 0.3823 0.3744 0.5057 2.11%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.36 0.38 0.32 0.36 0.36 0.40 0.29 -
P/RPS 4.79 3.32 0.93 2.51 3.83 3.95 2.29 13.07%
P/EPS -18.85 -24.59 2.16 -127.80 -67.09 -114.29 -22.83 -3.13%
EY -5.31 -4.07 46.36 -0.78 -1.49 -0.87 -4.38 3.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 0.46 0.62 0.90 1.03 0.55 1.45%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 28/05/15 26/05/14 23/05/13 29/05/12 26/05/11 26/05/10 -
Price 0.34 0.495 0.30 0.38 0.36 0.37 0.35 -
P/RPS 4.53 4.32 0.87 2.65 3.83 3.66 2.76 8.60%
P/EPS -17.80 -32.04 2.02 -134.90 -67.09 -105.71 -27.56 -7.02%
EY -5.62 -3.12 49.45 -0.74 -1.49 -0.95 -3.63 7.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.79 0.43 0.66 0.90 0.95 0.66 -2.41%

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