[GPHAROS] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -98.65%
YoY- -67.24%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 15,405 19,353 19,136 21,525 46,340 20,921 18,649 -11.97%
PBT -2,461 -6,202 -362 155 26,802 -2,083 -843 104.39%
Tax 382 966 213 114 -6,842 -171 105 136.73%
NP -2,079 -5,236 -149 269 19,960 -2,254 -738 99.59%
-
NP to SH -2,079 -5,236 -149 269 19,960 -2,254 -738 99.59%
-
Tax Rate - - - -73.55% 25.53% - - -
Total Cost 17,484 24,589 19,285 21,256 26,380 23,175 19,387 -6.66%
-
Net Worth 84,764 87,455 92,837 94,182 92,837 72,655 79,382 4.47%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 84,764 87,455 92,837 94,182 92,837 72,655 79,382 4.47%
NOSH 134,547 134,547 134,547 134,547 134,547 134,547 134,547 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -13.50% -27.06% -0.78% 1.25% 43.07% -10.77% -3.96% -
ROE -2.45% -5.99% -0.16% 0.29% 21.50% -3.10% -0.93% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 11.45 14.38 14.22 16.00 34.44 15.55 13.86 -11.96%
EPS -1.55 -3.89 -0.11 0.20 14.84 -1.68 -0.55 99.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.65 0.69 0.70 0.69 0.54 0.59 4.47%
Adjusted Per Share Value based on latest NOSH - 134,547
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 10.94 13.75 13.59 15.29 32.92 14.86 13.25 -11.99%
EPS -1.48 -3.72 -0.11 0.19 14.18 -1.60 -0.52 100.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6021 0.6212 0.6595 0.669 0.6595 0.5161 0.5639 4.47%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.38 0.45 0.63 0.81 0.32 0.285 0.36 -
P/RPS 3.32 3.13 4.43 5.06 0.93 1.83 2.60 17.71%
P/EPS -24.59 -11.56 -568.89 405.14 2.16 -17.01 -65.63 -48.05%
EY -4.07 -8.65 -0.18 0.25 46.36 -5.88 -1.52 92.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.69 0.91 1.16 0.46 0.53 0.61 -1.09%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 24/02/15 17/11/14 28/08/14 26/05/14 20/02/14 20/11/13 -
Price 0.495 0.42 0.53 0.985 0.30 0.305 0.35 -
P/RPS 4.32 2.92 3.73 6.16 0.87 1.96 2.53 42.90%
P/EPS -32.04 -10.79 -478.59 492.67 2.02 -18.21 -63.81 -36.85%
EY -3.12 -9.27 -0.21 0.20 49.45 -5.49 -1.57 58.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.65 0.77 1.41 0.43 0.56 0.59 21.50%

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