[GPHAROS] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
24-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 7.21%
YoY- -6744.0%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 49,296 47,201 41,997 25,422 23,300 58,223 59,745 -12.01%
PBT -5,444 -6,651 -4,108 -13,318 -14,964 -8,002 -2,850 53.89%
Tax 108 -133 -958 30 644 -623 -1,580 -
NP -5,336 -6,784 -5,066 -13,288 -14,320 -8,625 -4,430 13.19%
-
NP to SH -5,336 -6,784 -5,066 -13,288 -14,320 -8,625 -4,430 13.19%
-
Tax Rate - - - - - - - -
Total Cost 54,632 53,985 47,063 38,710 37,620 66,848 64,175 -10.16%
-
Net Worth 66,699 67,822 70,535 55,614 58,327 63,753 69,178 -2.40%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 66,699 67,822 70,535 55,614 58,327 63,753 69,178 -2.40%
NOSH 136,122 136,792 136,792 136,792 136,792 136,792 136,792 -0.32%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin -10.82% -14.37% -12.06% -52.27% -61.46% -14.81% -7.42% -
ROE -8.00% -10.00% -7.18% -23.89% -24.55% -13.53% -6.40% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 36.21 34.80 30.96 18.74 17.18 42.92 44.05 -12.23%
EPS -3.92 -5.00 -3.73 -9.80 -10.56 -6.36 -3.27 12.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.50 0.52 0.41 0.43 0.47 0.51 -2.62%
Adjusted Per Share Value based on latest NOSH - 136,792
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 35.66 34.14 30.38 18.39 16.85 42.12 43.22 -12.02%
EPS -3.86 -4.91 -3.66 -9.61 -10.36 -6.24 -3.20 13.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4825 0.4906 0.5102 0.4023 0.4219 0.4612 0.5004 -2.39%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.24 0.245 0.185 0.15 0.12 0.20 0.18 -
P/RPS 0.66 0.70 0.60 0.80 0.70 0.47 0.41 37.31%
P/EPS -6.12 -4.90 -4.95 -1.53 -1.14 -3.15 -5.51 7.24%
EY -16.33 -20.41 -20.19 -65.31 -87.97 -31.79 -18.15 -6.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.36 0.37 0.28 0.43 0.35 25.12%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 17/06/21 18/03/21 09/11/20 24/08/20 24/06/20 28/02/20 27/11/19 -
Price 0.39 0.26 0.18 0.26 0.15 0.19 0.18 -
P/RPS 1.08 0.75 0.58 1.39 0.87 0.44 0.41 90.62%
P/EPS -9.95 -5.20 -4.82 -2.65 -1.42 -2.99 -5.51 48.23%
EY -10.05 -19.24 -20.75 -37.68 -70.38 -33.47 -18.15 -32.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.52 0.35 0.63 0.35 0.40 0.35 73.43%

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