[GPHAROS] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -3414.09%
YoY- -132.3%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 23,058 19,823 15,405 19,353 19,136 21,525 46,340 -37.18%
PBT 3,440 -59 -2,461 -6,202 -362 155 26,802 -74.52%
Tax -741 66 382 966 213 114 -6,842 -77.24%
NP 2,699 7 -2,079 -5,236 -149 269 19,960 -73.62%
-
NP to SH 2,699 7 -2,079 -5,236 -149 269 19,960 -73.62%
-
Tax Rate 21.54% - - - - -73.55% 25.53% -
Total Cost 20,359 19,816 17,484 24,589 19,285 21,256 26,380 -15.84%
-
Net Worth 86,110 83,419 84,764 87,455 92,837 94,182 92,837 -4.88%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 86,110 83,419 84,764 87,455 92,837 94,182 92,837 -4.88%
NOSH 134,547 134,547 134,547 134,547 134,547 134,547 134,547 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 11.71% 0.04% -13.50% -27.06% -0.78% 1.25% 43.07% -
ROE 3.13% 0.01% -2.45% -5.99% -0.16% 0.29% 21.50% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 17.14 14.73 11.45 14.38 14.22 16.00 34.44 -37.17%
EPS 2.01 0.01 -1.55 -3.89 -0.11 0.20 14.84 -73.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.62 0.63 0.65 0.69 0.70 0.69 -4.88%
Adjusted Per Share Value based on latest NOSH - 134,547
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 16.38 14.08 10.94 13.75 13.59 15.29 32.92 -37.18%
EPS 1.92 0.00 -1.48 -3.72 -0.11 0.19 14.18 -73.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6117 0.5926 0.6021 0.6212 0.6595 0.669 0.6595 -4.88%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.33 0.41 0.38 0.45 0.63 0.81 0.32 -
P/RPS 1.93 2.78 3.32 3.13 4.43 5.06 0.93 62.62%
P/EPS 16.45 7,880.61 -24.59 -11.56 -568.89 405.14 2.16 286.60%
EY 6.08 0.01 -4.07 -8.65 -0.18 0.25 46.36 -74.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.66 0.60 0.69 0.91 1.16 0.46 8.50%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 19/08/15 28/05/15 24/02/15 17/11/14 28/08/14 26/05/14 -
Price 0.42 0.34 0.495 0.42 0.53 0.985 0.30 -
P/RPS 2.45 2.31 4.32 2.92 3.73 6.16 0.87 99.29%
P/EPS 20.94 6,535.14 -32.04 -10.79 -478.59 492.67 2.02 374.75%
EY 4.78 0.02 -3.12 -9.27 -0.21 0.20 49.45 -78.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.55 0.79 0.65 0.77 1.41 0.43 33.02%

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