[GPHAROS] QoQ TTM 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- -148.47%
YoY- -140.45%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 74,100 77,639 73,717 75,419 106,354 107,922 107,435 -21.88%
PBT -3,552 -5,282 -9,084 -8,870 20,393 24,512 24,031 -
Tax 1,022 673 1,627 1,675 -5,549 -6,686 -6,794 -
NP -2,530 -4,609 -7,457 -7,195 14,844 17,826 17,237 -
-
NP to SH -2,530 -4,609 -7,457 -7,195 14,844 17,826 17,237 -
-
Tax Rate - - - - 27.21% 27.28% 28.27% -
Total Cost 76,630 82,248 81,174 82,614 91,510 90,096 90,198 -10.27%
-
Net Worth 81,917 86,110 83,419 84,764 87,455 92,837 94,182 -8.85%
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 81,917 86,110 83,419 84,764 87,455 92,837 94,182 -8.85%
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 -3.41% -5.94% -10.12% -9.54% 13.96% 16.52% 16.04% -
ROE -3.09% -5.35% -8.94% -8.49% 16.97% 19.20% 18.30% -
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 55.18 57.70 54.79 56.05 79.05 80.21 79.85 -21.78%
EPS -1.88 -3.43 -5.54 -5.35 11.03 13.25 12.81 -
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 52.64 55.15 52.36 53.57 75.55 76.66 76.32 -21.88%
EPS -1.80 -3.27 -5.30 -5.11 10.54 12.66 12.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5819 0.6117 0.5926 0.6021 0.6212 0.6595 0.669 -8.85%
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 0.78 0.57 0.75 0.68 0.57 0.79 1.01 -15.78%
P/EPS -22.82 -9.63 -7.40 -7.11 4.08 4.76 6.32 -
EY -4.38 -10.38 -13.52 -14.07 24.52 21.03 15.82 -
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 0.78 0.73 0.62 0.88 0.53 0.66 1.23 -26.12%
P/EPS -22.82 -12.26 -6.13 -9.26 3.81 4.00 7.69 -
EY -4.38 -8.16 -16.30 -10.80 26.27 25.00 13.01 -
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