[GPHAROS] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
17-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -33.82%
YoY- 6907.12%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 70,454 61,620 106,354 116,001 135,730 185,360 79,140 -7.47%
PBT -5,042 -9,844 20,395 35,461 53,912 107,208 -1,855 95.11%
Tax 896 1,528 -5,549 -8,686 -13,456 -27,368 -696 -
NP -4,146 -8,316 14,846 26,774 40,456 79,840 -2,551 38.35%
-
NP to SH -4,146 -8,316 14,846 26,774 40,456 79,840 -2,551 38.35%
-
Tax Rate - - 27.21% 24.49% 24.96% 25.53% - -
Total Cost 74,600 69,936 91,508 89,226 95,274 105,520 81,691 -5.88%
-
Net Worth 83,419 84,764 87,455 92,837 94,182 92,837 72,655 9.67%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 83,419 84,764 87,455 92,837 94,182 92,837 72,655 9.67%
NOSH 134,547 134,547 134,547 134,547 134,547 134,547 134,547 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -5.88% -13.50% 13.96% 23.08% 29.81% 43.07% -3.22% -
ROE -4.97% -9.81% 16.98% 28.84% 42.95% 86.00% -3.51% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 52.36 45.80 79.05 86.22 100.88 137.77 58.82 -7.48%
EPS -3.08 -6.20 11.03 19.91 30.06 59.36 -1.90 38.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.63 0.65 0.69 0.70 0.69 0.54 9.67%
Adjusted Per Share Value based on latest NOSH - 134,547
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 50.96 44.57 76.93 83.91 98.18 134.08 57.25 -7.48%
EPS -3.00 -6.02 10.74 19.37 29.26 57.75 -1.85 38.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6034 0.6131 0.6326 0.6715 0.6813 0.6715 0.5256 9.66%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.41 0.38 0.45 0.63 0.81 0.32 0.285 -
P/RPS 0.78 0.83 0.57 0.73 0.80 0.23 0.48 38.34%
P/EPS -13.31 -6.15 4.08 3.17 2.69 0.54 -15.03 -7.80%
EY -7.52 -16.27 24.52 31.59 37.12 185.44 -6.65 8.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.60 0.69 0.91 1.16 0.46 0.53 15.79%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 28/05/15 24/02/15 17/11/14 28/08/14 26/05/14 20/02/14 -
Price 0.34 0.495 0.42 0.53 0.985 0.30 0.305 -
P/RPS 0.65 1.08 0.53 0.61 0.98 0.22 0.52 16.08%
P/EPS -11.03 -8.01 3.81 2.66 3.28 0.51 -16.09 -22.30%
EY -9.06 -12.49 26.27 37.55 30.53 197.80 -6.22 28.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.79 0.65 0.77 1.41 0.43 0.56 -1.19%

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