[GPHAROS] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -25.41%
YoY- 103.59%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 75,419 106,159 73,314 62,122 58,426 77,892 113,300 -6.55%
PBT -8,870 25,237 1,382 -756 -5,760 -15,126 7,187 -
Tax 1,675 -7,448 376 1,487 -14,589 -307 -2,492 -
NP -7,195 17,789 1,758 731 -20,349 -15,433 4,695 -
-
NP to SH -7,195 17,789 1,758 731 -20,349 -15,433 4,695 -
-
Tax Rate - 29.51% -27.21% - - - 34.67% -
Total Cost 82,614 88,370 71,556 61,391 78,775 93,325 108,605 -4.45%
-
Net Worth 84,764 92,837 78,037 53,818 52,705 71,195 86,481 -0.33%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - 2,373 -
Div Payout % - - - - - - 50.55% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 84,764 92,837 78,037 53,818 52,705 71,195 86,481 -0.33%
NOSH 134,547 134,547 134,547 134,547 135,142 134,330 137,272 -0.33%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -9.54% 16.76% 2.40% 1.18% -34.83% -19.81% 4.14% -
ROE -8.49% 19.16% 2.25% 1.36% -38.61% -21.68% 5.43% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 56.05 78.90 54.49 46.17 43.23 57.99 82.54 -6.24%
EPS -5.35 13.22 1.31 0.54 -15.06 -11.49 3.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.73 -
NAPS 0.63 0.69 0.58 0.40 0.39 0.53 0.63 0.00%
Adjusted Per Share Value based on latest NOSH - 134,547
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 53.57 75.41 52.08 44.13 41.50 55.33 80.48 -6.55%
EPS -5.11 12.64 1.25 0.52 -14.45 -10.96 3.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.69 -
NAPS 0.6021 0.6595 0.5543 0.3823 0.3744 0.5057 0.6143 -0.33%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.38 0.32 0.36 0.36 0.40 0.29 0.30 -
P/RPS 0.68 0.41 0.66 0.78 0.93 0.50 0.36 11.17%
P/EPS -7.11 2.42 27.55 66.26 -2.66 -2.52 8.77 -
EY -14.07 41.32 3.63 1.51 -37.64 -39.62 11.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.76 -
P/NAPS 0.60 0.46 0.62 0.90 1.03 0.55 0.48 3.78%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 26/05/14 23/05/13 29/05/12 26/05/11 26/05/10 14/05/09 -
Price 0.495 0.30 0.38 0.36 0.37 0.35 0.34 -
P/RPS 0.88 0.38 0.70 0.78 0.86 0.60 0.41 13.56%
P/EPS -9.26 2.27 29.08 66.26 -2.46 -3.05 9.94 -
EY -10.80 44.07 3.44 1.51 -40.70 -32.83 10.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.09 -
P/NAPS 0.79 0.43 0.66 0.90 0.95 0.66 0.54 6.54%

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