[GPHAROS] QoQ Cumulative 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- -26.07%
YoY- 681.97%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 58,285 35,227 15,405 106,354 87,001 67,865 46,340 16.50%
PBT 917 -2,521 -2,461 20,395 26,596 26,956 26,802 -89.43%
Tax -293 448 382 -5,549 -6,515 -6,728 -6,842 -87.73%
NP 624 -2,073 -2,079 14,846 20,081 20,228 19,960 -90.05%
-
NP to SH 624 -2,073 -2,079 14,846 20,081 20,228 19,960 -90.05%
-
Tax Rate 31.95% - - 27.21% 24.50% 24.96% 25.53% -
Total Cost 57,661 37,300 17,484 91,508 66,920 47,637 26,380 68.34%
-
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 1.07% -5.88% -13.50% 13.96% 23.08% 29.81% 43.07% -
ROE 0.72% -2.49% -2.45% 16.98% 21.63% 21.48% 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 43.32 26.18 11.45 79.05 64.66 50.44 34.44 16.50%
EPS 0.46 -1.54 -1.55 11.03 14.93 15.03 14.84 -90.11%
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 42.16 25.48 11.14 76.93 62.93 49.09 33.52 16.50%
EPS 0.45 -1.50 -1.50 10.74 14.53 14.63 14.44 -90.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6229 0.6034 0.6131 0.6326 0.6715 0.6813 0.6715 -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 0.76 1.57 3.32 0.57 0.97 1.61 0.93 -12.58%
P/EPS 71.15 -26.61 -24.59 4.08 4.22 5.39 2.16 925.39%
EY 1.41 -3.76 -4.07 24.52 23.69 18.56 46.36 -90.23%
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 0.97 1.30 4.32 0.53 0.82 1.95 0.87 7.51%
P/EPS 90.56 -22.07 -32.04 3.81 3.55 6.55 2.02 1159.07%
EY 1.10 -4.53 -3.12 26.27 28.16 15.26 49.45 -92.07%
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