[GPHAROS] QoQ TTM 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- 797.61%
YoY- 911.89%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 106,354 107,922 107,435 106,159 79,139 78,055 77,066 23.88%
PBT 20,393 24,512 24,031 25,237 -1,854 -1,426 347 1400.41%
Tax -5,549 -6,686 -6,794 -7,448 -696 628 467 -
NP 14,844 17,826 17,237 17,789 -2,550 -798 814 589.16%
-
NP to SH 14,844 17,826 17,237 17,789 -2,550 -798 814 589.16%
-
Tax Rate 27.21% 27.28% 28.27% 29.51% - - -134.58% -
Total Cost 91,510 90,096 90,198 88,370 81,689 78,853 76,252 12.89%
-
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 13.96% 16.52% 16.04% 16.76% -3.22% -1.02% 1.06% -
ROE 16.97% 19.20% 18.30% 19.16% -3.51% -1.01% 1.04% -
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 79.05 80.21 79.85 78.90 58.82 58.01 57.28 23.88%
EPS 11.03 13.25 12.81 13.22 -1.90 -0.59 0.60 592.86%
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 75.55 76.66 76.32 75.41 56.22 55.45 54.74 23.88%
EPS 10.54 12.66 12.24 12.64 -1.81 -0.57 0.58 587.56%
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 0.57 0.79 1.01 0.41 0.48 0.62 0.61 -4.40%
P/EPS 4.08 4.76 6.32 2.42 -15.04 -60.70 57.85 -82.84%
EY 24.52 21.03 15.82 41.32 -6.65 -1.65 1.73 482.84%
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 0.53 0.66 1.23 0.38 0.52 0.60 0.63 -10.85%
P/EPS 3.81 4.00 7.69 2.27 -16.09 -59.01 59.50 -83.91%
EY 26.27 25.00 13.01 44.07 -6.21 -1.69 1.68 522.19%
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