[GPHAROS] QoQ Cumulative 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- 120.22%
YoY- 120.09%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 31,055 15,652 74,118 52,524 33,680 15,894 65,643 -39.36%
PBT 562 304 1,820 1,655 1,222 1,089 498 8.41%
Tax -462 -278 -1,307 -872 -865 -79 -392 11.60%
NP 100 26 513 783 357 1,010 106 -3.82%
-
NP to SH 100 26 513 784 356 1,008 515 -66.56%
-
Tax Rate 82.21% 91.45% 71.81% 52.69% 70.79% 7.25% 78.71% -
Total Cost 30,955 15,626 73,605 51,741 33,323 14,884 65,537 -39.43%
-
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 0.13% 0.03% 0.68% 1.04% 0.47% 1.31% 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 22.98 11.58 54.85 39.04 25.03 11.81 48.79 -39.54%
EPS 0.07 0.02 0.38 0.58 0.26 0.74 0.38 -67.72%
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 22.46 11.32 53.61 37.99 24.36 11.50 47.48 -39.37%
EPS 0.07 0.02 0.37 0.57 0.26 0.73 0.37 -67.14%
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 1.02 2.12 0.33 0.60 1.02 2.45 0.54 52.98%
P/EPS 317.57 1,273.39 47.42 40.33 96.37 38.71 69.23 176.84%
EY 0.31 0.08 2.11 2.48 1.04 2.58 1.44 -64.18%
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 0.81 2.16 0.40 0.56 1.16 2.45 0.55 29.53%
P/EPS 250.00 1,299.38 57.95 37.76 109.60 38.71 70.54 132.99%
EY 0.40 0.08 1.73 2.65 0.91 2.58 1.42 -57.12%
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