[GPHAROS] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 42.67%
YoY- -23.85%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 65,643 41,305 23,933 8,423 57,598 41,455 26,396 83.25%
PBT 498 -4,875 -5,099 -3,433 -6,356 -6,953 -5,463 -
Tax -392 689 340 162 602 1,148 956 -
NP 106 -4,186 -4,759 -3,271 -5,754 -5,805 -4,507 -
-
NP to SH 515 -3,902 -4,551 -3,183 -5,552 -5,646 -4,465 -
-
Tax Rate 78.71% - - - - - - -
Total Cost 65,537 45,491 28,692 11,694 63,352 47,260 30,903 64.83%
-
Net Worth 74,000 69,964 69,964 71,309 74,000 76,691 78,037 -3.46%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 74,000 69,964 69,964 71,309 74,000 76,691 78,037 -3.46%
NOSH 134,547 134,547 134,547 134,547 134,547 134,547 134,547 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 0.16% -10.13% -19.88% -38.83% -9.99% -14.00% -17.07% -
ROE 0.70% -5.58% -6.50% -4.46% -7.50% -7.36% -5.72% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 48.79 30.70 17.79 6.26 42.81 30.81 19.62 83.24%
EPS 0.38 -2.90 -3.38 -2.37 -4.13 -4.20 -3.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.52 0.52 0.53 0.55 0.57 0.58 -3.46%
Adjusted Per Share Value based on latest NOSH - 134,547
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 46.63 29.34 17.00 5.98 40.91 29.45 18.75 83.25%
EPS 0.37 -2.77 -3.23 -2.26 -3.94 -4.01 -3.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5257 0.497 0.497 0.5066 0.5257 0.5448 0.5543 -3.46%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.265 0.31 0.31 0.34 0.26 0.30 0.33 -
P/RPS 0.54 1.01 1.74 5.43 0.61 0.97 1.68 -52.97%
P/EPS 69.23 -10.69 -9.16 -14.37 -6.30 -7.15 -9.94 -
EY 1.44 -9.36 -10.91 -6.96 -15.87 -13.99 -10.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.60 0.60 0.64 0.47 0.53 0.57 -10.79%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 22/11/17 21/08/17 22/05/17 21/02/17 25/11/16 30/08/16 -
Price 0.27 0.275 0.28 0.345 0.335 0.27 0.33 -
P/RPS 0.55 0.90 1.57 5.51 0.78 0.88 1.68 -52.40%
P/EPS 70.54 -9.48 -8.28 -14.58 -8.12 -6.43 -9.94 -
EY 1.42 -10.55 -12.08 -6.86 -12.32 -15.54 -10.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.53 0.54 0.65 0.61 0.47 0.57 -9.56%

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