[GPHAROS] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 60.29%
YoY- -110.42%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 15,814 23,058 19,823 15,405 19,353 19,136 21,525 -18.53%
PBT -4,417 3,440 -59 -2,461 -6,202 -362 155 -
Tax 1,006 -741 66 382 966 213 114 325.34%
NP -3,411 2,699 7 -2,079 -5,236 -149 269 -
-
NP to SH -3,411 2,699 7 -2,079 -5,236 -149 269 -
-
Tax Rate - 21.54% - - - - -73.55% -
Total Cost 19,225 20,359 19,816 17,484 24,589 19,285 21,256 -6.45%
-
Net Worth 82,073 86,110 83,419 84,764 87,455 92,837 94,182 -8.74%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 82,073 86,110 83,419 84,764 87,455 92,837 94,182 -8.74%
NOSH 134,547 134,547 134,547 134,547 134,547 134,547 134,547 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -21.57% 11.71% 0.04% -13.50% -27.06% -0.78% 1.25% -
ROE -4.16% 3.13% 0.01% -2.45% -5.99% -0.16% 0.29% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 11.75 17.14 14.73 11.45 14.38 14.22 16.00 -18.55%
EPS -2.54 2.01 0.01 -1.55 -3.89 -0.11 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.64 0.62 0.63 0.65 0.69 0.70 -8.74%
Adjusted Per Share Value based on latest NOSH - 134,547
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 11.23 16.38 14.08 10.94 13.75 13.59 15.29 -18.54%
EPS -2.42 1.92 0.00 -1.48 -3.72 -0.11 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.583 0.6117 0.5926 0.6021 0.6212 0.6595 0.669 -8.74%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.43 0.33 0.41 0.38 0.45 0.63 0.81 -
P/RPS 3.66 1.93 2.78 3.32 3.13 4.43 5.06 -19.37%
P/EPS -16.96 16.45 7,880.61 -24.59 -11.56 -568.89 405.14 -
EY -5.90 6.08 0.01 -4.07 -8.65 -0.18 0.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.52 0.66 0.60 0.69 0.91 1.16 -28.52%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 22/02/16 26/11/15 19/08/15 28/05/15 24/02/15 17/11/14 28/08/14 -
Price 0.43 0.42 0.34 0.495 0.42 0.53 0.985 -
P/RPS 3.66 2.45 2.31 4.32 2.92 3.73 6.16 -29.25%
P/EPS -16.96 20.94 6,535.14 -32.04 -10.79 -478.59 492.67 -
EY -5.90 4.78 0.02 -3.12 -9.27 -0.21 0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.66 0.55 0.79 0.65 0.77 1.41 -37.22%

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