[GPHAROS] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -268.86%
YoY- -23.62%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 57,598 55,273 52,792 40,416 74,099 77,713 70,454 -12.51%
PBT -6,356 -9,270 -10,926 -12,784 -3,500 1,222 -5,042 16.61%
Tax 602 1,530 1,912 2,456 713 -390 896 -23.19%
NP -5,754 -7,740 -9,014 -10,328 -2,787 832 -4,146 24.29%
-
NP to SH -5,552 -7,528 -8,930 -10,280 -2,787 832 -4,146 21.38%
-
Tax Rate - - - - - 31.91% - -
Total Cost 63,352 63,013 61,806 50,744 76,886 76,881 74,600 -10.27%
-
Net Worth 74,000 76,691 78,037 80,728 82,073 86,110 83,419 -7.64%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 74,000 76,691 78,037 80,728 82,073 86,110 83,419 -7.64%
NOSH 134,547 134,547 134,547 134,547 134,547 134,547 134,547 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -9.99% -14.00% -17.07% -25.55% -3.76% 1.07% -5.88% -
ROE -7.50% -9.82% -11.44% -12.73% -3.40% 0.97% -4.97% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 42.81 41.08 39.24 30.04 55.07 57.76 52.36 -12.50%
EPS -4.13 -5.60 -6.64 -7.64 -2.07 0.61 -3.08 21.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.57 0.58 0.60 0.61 0.64 0.62 -7.64%
Adjusted Per Share Value based on latest NOSH - 134,547
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 41.66 39.98 38.19 29.23 53.60 56.21 50.96 -12.51%
EPS -4.02 -5.45 -6.46 -7.44 -2.02 0.60 -3.00 21.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5353 0.5548 0.5645 0.5839 0.5937 0.6229 0.6034 -7.63%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.26 0.30 0.33 0.36 0.43 0.33 0.41 -
P/RPS 0.61 0.73 0.84 1.20 0.78 0.57 0.78 -15.05%
P/EPS -6.30 -5.36 -4.97 -4.71 -20.76 53.37 -13.31 -39.12%
EY -15.87 -18.65 -20.11 -21.22 -4.82 1.87 -7.52 64.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.53 0.57 0.60 0.70 0.52 0.66 -20.17%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 21/02/17 25/11/16 30/08/16 30/05/16 22/02/16 26/11/15 19/08/15 -
Price 0.335 0.27 0.33 0.34 0.43 0.42 0.34 -
P/RPS 0.78 0.66 0.84 1.13 0.78 0.73 0.65 12.86%
P/EPS -8.12 -4.83 -4.97 -4.45 -20.76 67.92 -11.03 -18.39%
EY -12.32 -20.72 -20.11 -22.47 -4.82 1.47 -9.06 22.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.47 0.57 0.57 0.70 0.66 0.55 7.11%

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