[GPHAROS] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
21-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 26.25%
YoY- -99.21%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 55,073 47,866 33,692 57,598 55,273 52,792 40,416 22.88%
PBT -6,500 -10,198 -13,732 -6,356 -9,270 -10,926 -12,784 -36.27%
Tax 918 680 648 602 1,530 1,912 2,456 -48.07%
NP -5,581 -9,518 -13,084 -5,754 -7,740 -9,014 -10,328 -33.63%
-
NP to SH -5,202 -9,102 -12,732 -5,552 -7,528 -8,930 -10,280 -36.47%
-
Tax Rate - - - - - - - -
Total Cost 60,654 57,384 46,776 63,352 63,013 61,806 50,744 12.61%
-
Net Worth 69,964 69,964 71,309 74,000 76,691 78,037 80,728 -9.09%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 69,964 69,964 71,309 74,000 76,691 78,037 80,728 -9.09%
NOSH 134,547 134,547 134,547 134,547 134,547 134,547 134,547 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -10.13% -19.88% -38.83% -9.99% -14.00% -17.07% -25.55% -
ROE -7.44% -13.01% -17.85% -7.50% -9.82% -11.44% -12.73% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 40.93 35.58 25.04 42.81 41.08 39.24 30.04 22.87%
EPS -3.87 -6.76 -9.48 -4.13 -5.60 -6.64 -7.64 -36.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.52 0.53 0.55 0.57 0.58 0.60 -9.09%
Adjusted Per Share Value based on latest NOSH - 134,547
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 39.12 34.00 23.93 40.91 39.26 37.50 28.71 22.88%
EPS -3.70 -6.47 -9.04 -3.94 -5.35 -6.34 -7.30 -36.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.497 0.497 0.5066 0.5257 0.5448 0.5543 0.5735 -9.09%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.31 0.31 0.34 0.26 0.30 0.33 0.36 -
P/RPS 0.76 0.87 1.36 0.61 0.73 0.84 1.20 -26.23%
P/EPS -8.02 -4.58 -3.59 -6.30 -5.36 -4.97 -4.71 42.54%
EY -12.47 -21.82 -27.83 -15.87 -18.65 -20.11 -21.22 -29.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 0.64 0.47 0.53 0.57 0.60 0.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 21/08/17 22/05/17 21/02/17 25/11/16 30/08/16 30/05/16 -
Price 0.275 0.28 0.345 0.335 0.27 0.33 0.34 -
P/RPS 0.67 0.79 1.38 0.78 0.66 0.84 1.13 -29.40%
P/EPS -7.11 -4.14 -3.65 -8.12 -4.83 -4.97 -4.45 36.63%
EY -14.06 -24.16 -27.43 -12.32 -20.72 -20.11 -22.47 -26.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.54 0.65 0.61 0.47 0.57 0.57 -4.73%

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