[GPHAROS] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 882.44%
YoY- 5366.49%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 106,354 87,001 67,865 46,340 79,140 58,219 39,570 92.96%
PBT 20,395 26,596 26,956 26,802 -1,855 230 1,073 608.41%
Tax -5,549 -6,515 -6,728 -6,842 -696 -525 -630 324.81%
NP 14,846 20,081 20,228 19,960 -2,551 -295 443 932.82%
-
NP to SH 14,846 20,081 20,228 19,960 -2,551 -295 443 932.82%
-
Tax Rate 27.21% 24.50% 24.96% 25.53% - 228.26% 58.71% -
Total Cost 91,508 66,920 47,637 26,380 81,691 58,514 39,127 75.92%
-
Net Worth 87,455 92,837 94,182 92,837 72,655 79,382 78,037 7.86%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 87,455 92,837 94,182 92,837 72,655 79,382 78,037 7.86%
NOSH 134,547 134,547 134,547 134,547 134,547 134,547 134,547 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 13.96% 23.08% 29.81% 43.07% -3.22% -0.51% 1.12% -
ROE 16.98% 21.63% 21.48% 21.50% -3.51% -0.37% 0.57% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 79.05 64.66 50.44 34.44 58.82 43.27 29.41 92.96%
EPS 11.03 14.93 15.03 14.84 -1.90 -0.22 0.33 931.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.69 0.70 0.69 0.54 0.59 0.58 7.86%
Adjusted Per Share Value based on latest NOSH - 134,547
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 75.55 61.80 48.21 32.92 56.22 41.36 28.11 92.95%
EPS 10.55 14.26 14.37 14.18 -1.81 -0.21 0.31 943.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6212 0.6595 0.669 0.6595 0.5161 0.5639 0.5543 7.87%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.45 0.63 0.81 0.32 0.285 0.36 0.35 -
P/RPS 0.57 0.97 1.61 0.93 0.48 0.83 1.19 -38.69%
P/EPS 4.08 4.22 5.39 2.16 -15.03 -164.19 106.30 -88.55%
EY 24.52 23.69 18.56 46.36 -6.65 -0.61 0.94 774.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.91 1.16 0.46 0.53 0.61 0.60 9.73%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 17/11/14 28/08/14 26/05/14 20/02/14 20/11/13 05/08/13 -
Price 0.42 0.53 0.985 0.30 0.305 0.35 0.36 -
P/RPS 0.53 0.82 1.95 0.87 0.52 0.81 1.22 -42.55%
P/EPS 3.81 3.55 6.55 2.02 -16.09 -159.63 109.34 -89.26%
EY 26.27 28.16 15.26 49.45 -6.22 -0.63 0.91 835.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.77 1.41 0.43 0.56 0.59 0.62 3.19%

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