[GPHAROS] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
17-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 3.42%
YoY- 2333.83%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 73,717 75,419 106,354 107,922 107,435 106,159 79,139 -4.63%
PBT -9,084 -8,870 20,393 24,512 24,031 25,237 -1,854 189.31%
Tax 1,627 1,675 -5,549 -6,686 -6,794 -7,448 -696 -
NP -7,457 -7,195 14,844 17,826 17,237 17,789 -2,550 104.89%
-
NP to SH -7,457 -7,195 14,844 17,826 17,237 17,789 -2,550 104.89%
-
Tax Rate - - 27.21% 27.28% 28.27% 29.51% - -
Total Cost 81,174 82,614 91,510 90,096 90,198 88,370 81,689 -0.42%
-
Net Worth 83,419 84,764 87,455 92,837 94,182 92,837 72,655 9.67%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 83,419 84,764 87,455 92,837 94,182 92,837 72,655 9.67%
NOSH 134,547 134,547 134,547 134,547 134,547 134,547 134,547 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -10.12% -9.54% 13.96% 16.52% 16.04% 16.76% -3.22% -
ROE -8.94% -8.49% 16.97% 19.20% 18.30% 19.16% -3.51% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 54.79 56.05 79.05 80.21 79.85 78.90 58.82 -4.63%
EPS -5.54 -5.35 11.03 13.25 12.81 13.22 -1.90 104.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.63 0.65 0.69 0.70 0.69 0.54 9.67%
Adjusted Per Share Value based on latest NOSH - 134,547
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 52.36 53.57 75.55 76.66 76.32 75.41 56.22 -4.64%
EPS -5.30 -5.11 10.54 12.66 12.24 12.64 -1.81 105.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5926 0.6021 0.6212 0.6595 0.669 0.6595 0.5161 9.68%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.41 0.38 0.45 0.63 0.81 0.32 0.285 -
P/RPS 0.75 0.68 0.57 0.79 1.01 0.41 0.48 34.76%
P/EPS -7.40 -7.11 4.08 4.76 6.32 2.42 -15.04 -37.75%
EY -13.52 -14.07 24.52 21.03 15.82 41.32 -6.65 60.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.60 0.69 0.91 1.16 0.46 0.53 15.79%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 28/05/15 24/02/15 17/11/14 28/08/14 26/05/14 20/02/14 -
Price 0.34 0.495 0.42 0.53 0.985 0.30 0.305 -
P/RPS 0.62 0.88 0.53 0.66 1.23 0.38 0.52 12.47%
P/EPS -6.13 -9.26 3.81 4.00 7.69 2.27 -16.09 -47.53%
EY -16.30 -10.80 26.27 25.00 13.01 44.07 -6.21 90.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.79 0.65 0.77 1.41 0.43 0.56 -1.19%

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