[GPHAROS] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -3423.0%
YoY- -523.85%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 12,711 5,825 58,223 44,809 31,055 15,652 74,118 -69.16%
PBT -6,659 -3,741 -8,002 -2,138 562 304 1,820 -
Tax 15 161 -623 -1,185 -462 -278 -1,307 -
NP -6,644 -3,580 -8,625 -3,323 100 26 513 -
-
NP to SH -6,644 -3,580 -8,625 -3,323 100 26 513 -
-
Tax Rate - - - - 82.21% 91.45% 71.81% -
Total Cost 19,355 9,405 66,848 48,132 30,955 15,626 73,605 -58.98%
-
Net Worth 55,614 58,327 63,753 69,178 75,675 75,675 75,675 -18.57%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 55,614 58,327 63,753 69,178 75,675 75,675 75,675 -18.57%
NOSH 136,792 136,792 136,792 136,792 135,772 135,772 135,772 0.50%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -52.27% -61.46% -14.81% -7.42% 0.32% 0.17% 0.69% -
ROE -11.95% -6.14% -13.53% -4.80% 0.13% 0.03% 0.68% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 9.37 4.29 42.92 33.03 22.98 11.58 54.85 -69.24%
EPS -4.90 -2.64 -6.36 -2.45 0.07 0.02 0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.43 0.47 0.51 0.56 0.56 0.56 -18.78%
Adjusted Per Share Value based on latest NOSH - 136,792
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 9.19 4.21 42.12 32.41 22.46 11.32 53.61 -69.17%
EPS -4.81 -2.59 -6.24 -2.40 0.07 0.02 0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4023 0.4219 0.4612 0.5004 0.5474 0.5474 0.5474 -18.57%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.15 0.12 0.20 0.18 0.235 0.245 0.18 -
P/RPS 1.60 2.79 0.47 0.54 1.02 2.12 0.33 186.74%
P/EPS -3.06 -4.55 -3.15 -7.35 317.57 1,273.39 47.42 -
EY -32.65 -21.99 -31.79 -13.61 0.31 0.08 2.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.28 0.43 0.35 0.42 0.44 0.32 10.17%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 24/08/20 24/06/20 28/02/20 27/11/19 27/08/19 28/05/19 28/02/19 -
Price 0.26 0.15 0.19 0.18 0.185 0.25 0.22 -
P/RPS 2.77 3.49 0.44 0.54 0.81 2.16 0.40 263.74%
P/EPS -5.31 -5.68 -2.99 -7.35 250.00 1,299.38 57.95 -
EY -18.84 -17.59 -33.47 -13.61 0.40 0.08 1.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.35 0.40 0.35 0.33 0.45 0.39 37.71%

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