[GPHAROS] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 113.2%
YoY- 109.28%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 52,524 33,680 15,894 65,643 41,305 23,933 8,423 238.41%
PBT 1,655 1,222 1,089 498 -4,875 -5,099 -3,433 -
Tax -872 -865 -79 -392 689 340 162 -
NP 783 357 1,010 106 -4,186 -4,759 -3,271 -
-
NP to SH 784 356 1,008 515 -3,902 -4,551 -3,183 -
-
Tax Rate 52.69% 70.79% 7.25% 78.71% - - - -
Total Cost 51,741 33,323 14,884 65,537 45,491 28,692 11,694 169.27%
-
Net Worth 75,346 75,346 76,691 74,000 69,964 69,964 71,309 3.73%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 75,346 75,346 76,691 74,000 69,964 69,964 71,309 3.73%
NOSH 134,547 134,547 134,547 134,547 134,547 134,547 134,547 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.49% 1.06% 6.35% 0.16% -10.13% -19.88% -38.83% -
ROE 1.04% 0.47% 1.31% 0.70% -5.58% -6.50% -4.46% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 39.04 25.03 11.81 48.79 30.70 17.79 6.26 238.43%
EPS 0.58 0.26 0.74 0.38 -2.90 -3.38 -2.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.56 0.57 0.55 0.52 0.52 0.53 3.73%
Adjusted Per Share Value based on latest NOSH - 134,547
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 37.31 23.92 11.29 46.63 29.34 17.00 5.98 238.53%
EPS 0.56 0.25 0.72 0.37 -2.77 -3.23 -2.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5352 0.5352 0.5448 0.5257 0.497 0.497 0.5066 3.72%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.235 0.255 0.29 0.265 0.31 0.31 0.34 -
P/RPS 0.60 1.02 2.45 0.54 1.01 1.74 5.43 -76.94%
P/EPS 40.33 96.37 38.71 69.23 -10.69 -9.16 -14.37 -
EY 2.48 1.04 2.58 1.44 -9.36 -10.91 -6.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.46 0.51 0.48 0.60 0.60 0.64 -24.46%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 19/11/18 30/08/18 30/05/18 28/02/18 22/11/17 21/08/17 22/05/17 -
Price 0.22 0.29 0.29 0.27 0.275 0.28 0.345 -
P/RPS 0.56 1.16 2.45 0.55 0.90 1.57 5.51 -78.19%
P/EPS 37.76 109.60 38.71 70.54 -9.48 -8.28 -14.58 -
EY 2.65 0.91 2.58 1.42 -10.55 -12.08 -6.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.52 0.51 0.49 0.53 0.54 0.65 -28.84%

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