[GPHAROS] YoY TTM 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- -53.7%
YoY- 957.14%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 65,268 73,717 107,435 77,066 60,330 59,811 73,843 -2.03%
PBT -6,497 -9,084 24,031 347 -967 -3,064 -13,661 -11.64%
Tax 1,531 1,627 -6,794 467 1,044 -12,114 -3,007 -
NP -4,966 -7,457 17,237 814 77 -15,178 -16,668 -18.26%
-
NP to SH -4,924 -7,457 17,237 814 77 -15,178 -16,668 -18.37%
-
Tax Rate - - 28.27% -134.58% - - - -
Total Cost 70,234 81,174 90,198 76,252 60,253 74,989 90,511 -4.13%
-
Net Worth 77,991 83,419 94,182 78,037 0 53,755 68,464 2.19%
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 77,991 83,419 94,182 78,037 0 53,755 68,464 2.19%
NOSH 134,547 134,547 134,547 134,547 134,547 134,388 134,243 0.03%
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 -7.61% -10.12% 16.04% 1.06% 0.13% -25.38% -22.57% -
ROE -6.31% -8.94% 18.30% 1.04% 0.00% -28.24% -24.35% -
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 48.54 54.79 79.85 57.28 44.84 44.51 55.01 -2.06%
EPS -3.66 -5.54 12.81 0.60 0.06 -11.29 -12.42 -18.40%
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 46.36 52.36 76.32 54.74 42.86 42.49 52.45 -2.03%
EPS -3.50 -5.30 12.24 0.58 0.05 -10.78 -11.84 -18.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.554 0.5926 0.669 0.5543 0.00 0.3819 0.4863 2.19%
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 0.68 0.75 1.01 0.61 0.83 0.83 0.56 3.28%
P/EPS -9.01 -7.40 6.32 57.85 646.52 -3.28 -2.50 23.79%
EY -11.10 -13.52 15.82 1.73 0.15 -30.52 -40.05 -19.23%
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 0.68 0.62 1.23 0.63 0.85 0.83 0.62 1.55%
P/EPS -9.01 -6.13 7.69 59.50 664.00 -3.28 -2.74 21.92%
EY -11.10 -16.30 13.01 1.68 0.15 -30.52 -36.52 -17.98%
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