[GPHAROS] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
31-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -211.07%
YoY- -26.13%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 89,671 49,084 46,910 33,744 69,810 44,368 45,140 57.82%
PBT 29,250 -3,506 -3,842 -12,732 15,095 -4,852 -4,370 -
Tax -4,843 -870 -988 -552 -3,135 1,181 -60 1752.82%
NP 24,407 -4,377 -4,830 -13,284 11,960 -3,670 -4,430 -
-
NP to SH 24,407 -4,377 -4,830 -13,284 11,960 -3,670 -4,430 -
-
Tax Rate 16.56% - - - 20.77% - - -
Total Cost 65,264 53,461 51,740 47,028 57,850 48,038 49,570 20.06%
-
Net Worth 91,237 73,266 75,943 74,562 78,705 66,277 67,658 21.99%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 8,086 - - - 1,795 - - -
Div Payout % 33.13% - - - 15.01% - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 91,237 73,266 75,943 74,562 78,705 66,277 67,658 21.99%
NOSH 140,775 140,775 140,475 140,475 140,475 140,475 140,475 0.14%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 27.22% -8.92% -10.30% -39.37% 17.13% -8.27% -9.81% -
ROE 26.75% -5.97% -6.36% -17.82% 15.20% -5.54% -6.55% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 64.87 35.51 33.97 24.44 50.56 32.13 32.69 57.71%
EPS 17.66 -3.16 -3.50 -9.64 8.66 -2.65 -3.20 -
DPS 5.85 0.00 0.00 0.00 1.30 0.00 0.00 -
NAPS 0.66 0.53 0.55 0.54 0.57 0.48 0.49 21.89%
Adjusted Per Share Value based on latest NOSH - 140,475
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 64.86 35.50 33.93 24.41 50.50 32.09 32.65 57.82%
EPS 17.65 -3.17 -3.49 -9.61 8.65 -2.66 -3.20 -
DPS 5.85 0.00 0.00 0.00 1.30 0.00 0.00 -
NAPS 0.66 0.53 0.5493 0.5393 0.5693 0.4794 0.4894 21.99%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.33 0.285 0.265 0.285 0.225 0.185 0.27 -
P/RPS 0.51 0.80 0.78 1.17 0.45 0.58 0.83 -27.65%
P/EPS 1.87 -9.00 -7.58 -2.96 2.60 -6.96 -8.42 -
EY 53.50 -11.11 -13.20 -33.76 38.50 -14.37 -11.88 -
DY 17.73 0.00 0.00 0.00 5.78 0.00 0.00 -
P/NAPS 0.50 0.54 0.48 0.53 0.39 0.39 0.55 -6.14%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 28/11/23 22/08/23 31/05/23 28/02/23 21/11/22 30/08/22 -
Price 0.325 0.31 0.29 0.28 0.23 0.205 0.20 -
P/RPS 0.50 0.87 0.85 1.15 0.45 0.64 0.61 -12.38%
P/EPS 1.84 -9.79 -8.29 -2.91 2.66 -7.71 -6.23 -
EY 54.33 -10.21 -12.06 -34.36 37.66 -12.97 -16.04 -
DY 18.00 0.00 0.00 0.00 5.65 0.00 0.00 -
P/NAPS 0.49 0.58 0.53 0.52 0.40 0.43 0.41 12.58%

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