[GPHAROS] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 985.54%
YoY- 5366.49%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 19,353 19,136 21,525 46,340 20,921 18,649 20,249 -2.96%
PBT -6,202 -362 155 26,802 -2,083 -843 1,361 -
Tax 966 213 114 -6,842 -171 105 -540 -
NP -5,236 -149 269 19,960 -2,254 -738 821 -
-
NP to SH -5,236 -149 269 19,960 -2,254 -738 821 -
-
Tax Rate - - -73.55% 25.53% - - 39.68% -
Total Cost 24,589 19,285 21,256 26,380 23,175 19,387 19,428 16.95%
-
Net Worth 87,455 92,837 94,182 92,837 72,655 79,382 78,037 7.86%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 87,455 92,837 94,182 92,837 72,655 79,382 78,037 7.86%
NOSH 134,547 134,547 134,547 134,547 134,547 134,547 134,547 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -27.06% -0.78% 1.25% 43.07% -10.77% -3.96% 4.05% -
ROE -5.99% -0.16% 0.29% 21.50% -3.10% -0.93% 1.05% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 14.38 14.22 16.00 34.44 15.55 13.86 15.05 -2.98%
EPS -3.89 -0.11 0.20 14.84 -1.68 -0.55 0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.69 0.70 0.69 0.54 0.59 0.58 7.86%
Adjusted Per Share Value based on latest NOSH - 134,547
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 13.75 13.59 15.29 32.92 14.86 13.25 14.38 -2.93%
EPS -3.72 -0.11 0.19 14.18 -1.60 -0.52 0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6212 0.6595 0.669 0.6595 0.5161 0.5639 0.5543 7.87%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.45 0.63 0.81 0.32 0.285 0.36 0.35 -
P/RPS 3.13 4.43 5.06 0.93 1.83 2.60 2.33 21.68%
P/EPS -11.56 -568.89 405.14 2.16 -17.01 -65.63 57.36 -
EY -8.65 -0.18 0.25 46.36 -5.88 -1.52 1.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.91 1.16 0.46 0.53 0.61 0.60 9.73%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 17/11/14 28/08/14 26/05/14 20/02/14 20/11/13 05/08/13 -
Price 0.42 0.53 0.985 0.30 0.305 0.35 0.36 -
P/RPS 2.92 3.73 6.16 0.87 1.96 2.53 2.39 14.24%
P/EPS -10.79 -478.59 492.67 2.02 -18.21 -63.81 59.00 -
EY -9.27 -0.21 0.20 49.45 -5.49 -1.57 1.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.77 1.41 0.43 0.56 0.59 0.62 3.19%

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