[GPHAROS] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -114.0%
YoY- -110.42%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 74,099 58,285 35,227 15,405 106,354 87,001 67,865 6.01%
PBT -3,500 917 -2,521 -2,461 20,395 26,596 26,956 -
Tax 713 -293 448 382 -5,549 -6,515 -6,728 -
NP -2,787 624 -2,073 -2,079 14,846 20,081 20,228 -
-
NP to SH -2,787 624 -2,073 -2,079 14,846 20,081 20,228 -
-
Tax Rate - 31.95% - - 27.21% 24.50% 24.96% -
Total Cost 76,886 57,661 37,300 17,484 91,508 66,920 47,637 37.47%
-
Net Worth 82,073 86,110 83,419 84,764 87,455 92,837 94,182 -8.74%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 82,073 86,110 83,419 84,764 87,455 92,837 94,182 -8.74%
NOSH 134,547 134,547 134,547 134,547 134,547 134,547 134,547 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -3.76% 1.07% -5.88% -13.50% 13.96% 23.08% 29.81% -
ROE -3.40% 0.72% -2.49% -2.45% 16.98% 21.63% 21.48% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 55.07 43.32 26.18 11.45 79.05 64.66 50.44 6.01%
EPS -2.07 0.46 -1.54 -1.55 11.03 14.93 15.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.64 0.62 0.63 0.65 0.69 0.70 -8.74%
Adjusted Per Share Value based on latest NOSH - 134,547
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 53.60 42.16 25.48 11.14 76.93 62.93 49.09 6.01%
EPS -2.02 0.45 -1.50 -1.50 10.74 14.53 14.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5937 0.6229 0.6034 0.6131 0.6326 0.6715 0.6813 -8.74%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.43 0.33 0.41 0.38 0.45 0.63 0.81 -
P/RPS 0.78 0.76 1.57 3.32 0.57 0.97 1.61 -38.23%
P/EPS -20.76 71.15 -26.61 -24.59 4.08 4.22 5.39 -
EY -4.82 1.41 -3.76 -4.07 24.52 23.69 18.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.52 0.66 0.60 0.69 0.91 1.16 -28.52%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 22/02/16 26/11/15 19/08/15 28/05/15 24/02/15 17/11/14 28/08/14 -
Price 0.43 0.42 0.34 0.495 0.42 0.53 0.985 -
P/RPS 0.78 0.97 1.30 4.32 0.53 0.82 1.95 -45.62%
P/EPS -20.76 90.56 -22.07 -32.04 3.81 3.55 6.55 -
EY -4.82 1.10 -4.53 -3.12 26.27 28.16 15.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.66 0.55 0.79 0.65 0.77 1.41 -37.22%

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