[GPHAROS] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
22-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -546.63%
YoY- -118.77%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 41,455 26,396 10,104 74,099 58,285 35,227 15,405 93.11%
PBT -6,953 -5,463 -3,196 -3,500 917 -2,521 -2,461 99.47%
Tax 1,148 956 614 713 -293 448 382 107.83%
NP -5,805 -4,507 -2,582 -2,787 624 -2,073 -2,079 97.91%
-
NP to SH -5,646 -4,465 -2,570 -2,787 624 -2,073 -2,079 94.29%
-
Tax Rate - - - - 31.95% - - -
Total Cost 47,260 30,903 12,686 76,886 57,661 37,300 17,484 93.69%
-
Net Worth 76,691 78,037 80,728 82,073 86,110 83,419 84,764 -6.43%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 76,691 78,037 80,728 82,073 86,110 83,419 84,764 -6.43%
NOSH 134,547 134,547 134,547 134,547 134,547 134,547 134,547 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -14.00% -17.07% -25.55% -3.76% 1.07% -5.88% -13.50% -
ROE -7.36% -5.72% -3.18% -3.40% 0.72% -2.49% -2.45% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 30.81 19.62 7.51 55.07 43.32 26.18 11.45 93.11%
EPS -4.20 -3.32 -1.91 -2.07 0.46 -1.54 -1.55 94.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.58 0.60 0.61 0.64 0.62 0.63 -6.43%
Adjusted Per Share Value based on latest NOSH - 134,547
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 29.99 19.09 7.31 53.60 42.16 25.48 11.14 93.17%
EPS -4.08 -3.23 -1.86 -2.02 0.45 -1.50 -1.50 94.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5548 0.5645 0.5839 0.5937 0.6229 0.6034 0.6131 -6.42%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.30 0.33 0.36 0.43 0.33 0.41 0.38 -
P/RPS 0.97 1.68 4.79 0.78 0.76 1.57 3.32 -55.87%
P/EPS -7.15 -9.94 -18.85 -20.76 71.15 -26.61 -24.59 -56.01%
EY -13.99 -10.06 -5.31 -4.82 1.41 -3.76 -4.07 127.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.57 0.60 0.70 0.52 0.66 0.60 -7.91%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 30/08/16 30/05/16 22/02/16 26/11/15 19/08/15 28/05/15 -
Price 0.27 0.33 0.34 0.43 0.42 0.34 0.495 -
P/RPS 0.88 1.68 4.53 0.78 0.97 1.30 4.32 -65.27%
P/EPS -6.43 -9.94 -17.80 -20.76 90.56 -22.07 -32.04 -65.62%
EY -15.54 -10.06 -5.62 -4.82 1.10 -4.53 -3.12 190.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.57 0.57 0.70 0.66 0.55 0.79 -29.19%

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