[GPHAROS] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
21-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -42.98%
YoY- -1.93%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 15,894 65,643 41,305 23,933 8,423 57,598 41,455 -47.25%
PBT 1,089 498 -4,875 -5,099 -3,433 -6,356 -6,953 -
Tax -79 -392 689 340 162 602 1,148 -
NP 1,010 106 -4,186 -4,759 -3,271 -5,754 -5,805 -
-
NP to SH 1,008 515 -3,902 -4,551 -3,183 -5,552 -5,646 -
-
Tax Rate 7.25% 78.71% - - - - - -
Total Cost 14,884 65,537 45,491 28,692 11,694 63,352 47,260 -53.74%
-
Net Worth 76,691 74,000 69,964 69,964 71,309 74,000 76,691 0.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 76,691 74,000 69,964 69,964 71,309 74,000 76,691 0.00%
NOSH 134,547 134,547 134,547 134,547 134,547 134,547 134,547 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 6.35% 0.16% -10.13% -19.88% -38.83% -9.99% -14.00% -
ROE 1.31% 0.70% -5.58% -6.50% -4.46% -7.50% -7.36% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 11.81 48.79 30.70 17.79 6.26 42.81 30.81 -47.26%
EPS 0.74 0.38 -2.90 -3.38 -2.37 -4.13 -4.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.55 0.52 0.52 0.53 0.55 0.57 0.00%
Adjusted Per Share Value based on latest NOSH - 134,547
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 11.50 47.48 29.88 17.31 6.09 41.66 29.99 -47.24%
EPS 0.73 0.37 -2.82 -3.29 -2.30 -4.02 -4.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5548 0.5353 0.5061 0.5061 0.5158 0.5353 0.5548 0.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.29 0.265 0.31 0.31 0.34 0.26 0.30 -
P/RPS 2.45 0.54 1.01 1.74 5.43 0.61 0.97 85.57%
P/EPS 38.71 69.23 -10.69 -9.16 -14.37 -6.30 -7.15 -
EY 2.58 1.44 -9.36 -10.91 -6.96 -15.87 -13.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.48 0.60 0.60 0.64 0.47 0.53 -2.53%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 28/02/18 22/11/17 21/08/17 22/05/17 21/02/17 25/11/16 -
Price 0.29 0.27 0.275 0.28 0.345 0.335 0.27 -
P/RPS 2.45 0.55 0.90 1.57 5.51 0.78 0.88 98.02%
P/EPS 38.71 70.54 -9.48 -8.28 -14.58 -8.12 -6.43 -
EY 2.58 1.42 -10.55 -12.08 -6.86 -12.32 -15.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.49 0.53 0.54 0.65 0.61 0.47 5.60%

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