[GPHAROS] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
19-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 46.82%
YoY- 120.09%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 62,110 62,608 74,118 70,032 67,360 63,576 65,643 -3.63%
PBT 1,124 1,216 1,820 2,206 2,444 4,356 498 72.32%
Tax -924 -1,112 -1,307 -1,162 -1,730 -316 -392 77.39%
NP 200 104 513 1,044 714 4,040 106 52.86%
-
NP to SH 200 104 513 1,045 712 4,032 515 -46.86%
-
Tax Rate 82.21% 91.45% 71.81% 52.67% 70.79% 7.25% 78.71% -
Total Cost 61,910 62,504 73,605 68,988 66,646 59,536 65,537 -3.73%
-
Net Worth 75,675 75,675 75,675 75,346 75,346 76,691 74,000 1.50%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 75,675 75,675 75,675 75,346 75,346 76,691 74,000 1.50%
NOSH 135,772 135,772 135,772 134,547 134,547 134,547 134,547 0.60%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 0.32% 0.17% 0.69% 1.49% 1.06% 6.35% 0.16% -
ROE 0.26% 0.14% 0.68% 1.39% 0.94% 5.26% 0.70% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 45.96 46.33 54.85 52.05 50.06 47.25 48.79 -3.91%
EPS 0.14 0.08 0.38 0.77 0.52 2.96 0.38 -48.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.56 0.56 0.56 0.56 0.57 0.55 1.21%
Adjusted Per Share Value based on latest NOSH - 134,547
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 44.93 45.29 53.61 50.66 48.72 45.99 47.48 -3.62%
EPS 0.14 0.08 0.37 0.76 0.52 2.92 0.37 -47.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5474 0.5474 0.5474 0.545 0.545 0.5548 0.5353 1.50%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.235 0.245 0.18 0.235 0.255 0.29 0.265 -
P/RPS 0.51 0.53 0.33 0.45 0.51 0.61 0.54 -3.74%
P/EPS 158.78 318.35 47.42 30.25 48.19 9.68 69.23 74.17%
EY 0.63 0.31 2.11 3.31 2.08 10.33 1.44 -42.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.32 0.42 0.46 0.51 0.48 -8.53%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 28/05/19 28/02/19 19/11/18 30/08/18 30/05/18 28/02/18 -
Price 0.185 0.25 0.22 0.22 0.29 0.29 0.27 -
P/RPS 0.40 0.54 0.40 0.42 0.58 0.61 0.55 -19.17%
P/EPS 125.00 324.84 57.95 28.32 54.80 9.68 70.54 46.59%
EY 0.80 0.31 1.73 3.53 1.82 10.33 1.42 -31.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.45 0.39 0.39 0.52 0.51 0.49 -23.22%

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