[GPHAROS] YoY Annualized 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- -434.98%
YoY- -118.77%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 74,118 65,643 57,598 74,099 106,354 79,140 66,635 1.78%
PBT 1,820 498 -6,356 -3,500 20,395 -1,855 -204 -
Tax -1,307 -392 602 713 -5,549 -696 1,617 -
NP 513 106 -5,754 -2,787 14,846 -2,551 1,413 -15.53%
-
NP to SH 513 515 -5,552 -2,787 14,846 -2,551 1,413 -15.53%
-
Tax Rate 71.81% 78.71% - - 27.21% - - -
Total Cost 73,605 65,537 63,352 76,886 91,508 81,691 65,222 2.03%
-
Net Worth 75,675 74,000 74,000 82,073 87,455 72,655 76,691 -0.22%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 75,675 74,000 74,000 82,073 87,455 72,655 76,691 -0.22%
NOSH 135,772 134,547 134,547 134,547 134,547 134,547 134,547 0.15%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 0.69% 0.16% -9.99% -3.76% 13.96% -3.22% 2.12% -
ROE 0.68% 0.70% -7.50% -3.40% 16.98% -3.51% 1.84% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 54.85 48.79 42.81 55.07 79.05 58.82 49.53 1.71%
EPS 0.38 0.38 -4.13 -2.07 11.03 -1.90 1.05 -15.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.55 0.55 0.61 0.65 0.54 0.57 -0.29%
Adjusted Per Share Value based on latest NOSH - 134,547
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 53.61 47.48 41.66 53.60 76.93 57.25 48.20 1.78%
EPS 0.37 0.37 -4.02 -2.02 10.74 -1.85 1.02 -15.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5474 0.5353 0.5353 0.5937 0.6326 0.5256 0.5548 -0.22%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.18 0.265 0.26 0.43 0.45 0.285 0.35 -
P/RPS 0.33 0.54 0.61 0.78 0.57 0.48 0.71 -11.98%
P/EPS 47.42 69.23 -6.30 -20.76 4.08 -15.03 33.33 6.04%
EY 2.11 1.44 -15.87 -4.82 24.52 -6.65 3.00 -5.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.48 0.47 0.70 0.69 0.53 0.61 -10.19%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 21/02/17 22/02/16 24/02/15 20/02/14 26/02/13 -
Price 0.22 0.27 0.335 0.43 0.42 0.305 0.36 -
P/RPS 0.40 0.55 0.78 0.78 0.53 0.52 0.73 -9.53%
P/EPS 57.95 70.54 -8.12 -20.76 3.81 -16.09 34.28 9.14%
EY 1.73 1.42 -12.32 -4.82 26.27 -6.22 2.92 -8.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.49 0.61 0.70 0.65 0.56 0.63 -7.67%

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