[GPHAROS] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 120.07%
YoY- -96.89%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 52,792 40,416 74,099 77,713 70,454 61,620 106,354 -37.33%
PBT -10,926 -12,784 -3,500 1,222 -5,042 -9,844 20,395 -
Tax 1,912 2,456 713 -390 896 1,528 -5,549 -
NP -9,014 -10,328 -2,787 832 -4,146 -8,316 14,846 -
-
NP to SH -8,930 -10,280 -2,787 832 -4,146 -8,316 14,846 -
-
Tax Rate - - - 31.91% - - 27.21% -
Total Cost 61,806 50,744 76,886 76,881 74,600 69,936 91,508 -23.03%
-
Net Worth 78,037 80,728 82,073 86,110 83,419 84,764 87,455 -7.32%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 78,037 80,728 82,073 86,110 83,419 84,764 87,455 -7.32%
NOSH 134,547 134,547 134,547 134,547 134,547 134,547 134,547 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -17.07% -25.55% -3.76% 1.07% -5.88% -13.50% 13.96% -
ROE -11.44% -12.73% -3.40% 0.97% -4.97% -9.81% 16.98% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 39.24 30.04 55.07 57.76 52.36 45.80 79.05 -37.33%
EPS -6.64 -7.64 -2.07 0.61 -3.08 -6.20 11.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.60 0.61 0.64 0.62 0.63 0.65 -7.32%
Adjusted Per Share Value based on latest NOSH - 134,547
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 37.50 28.71 52.64 55.20 50.05 43.77 75.55 -37.33%
EPS -6.34 -7.30 -1.98 0.59 -2.95 -5.91 10.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5543 0.5735 0.583 0.6117 0.5926 0.6021 0.6212 -7.32%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.33 0.36 0.43 0.33 0.41 0.38 0.45 -
P/RPS 0.84 1.20 0.78 0.57 0.78 0.83 0.57 29.53%
P/EPS -4.97 -4.71 -20.76 53.37 -13.31 -6.15 4.08 -
EY -20.11 -21.22 -4.82 1.87 -7.52 -16.27 24.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.60 0.70 0.52 0.66 0.60 0.69 -11.96%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 30/05/16 22/02/16 26/11/15 19/08/15 28/05/15 24/02/15 -
Price 0.33 0.34 0.43 0.42 0.34 0.495 0.42 -
P/RPS 0.84 1.13 0.78 0.73 0.65 1.08 0.53 35.97%
P/EPS -4.97 -4.45 -20.76 67.92 -11.03 -8.01 3.81 -
EY -20.11 -22.47 -4.82 1.47 -9.06 -12.49 26.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.57 0.70 0.66 0.55 0.79 0.65 -8.39%

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