[GPHAROS] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -94.93%
YoY- -97.42%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 58,223 44,809 31,055 15,652 74,118 52,524 33,680 43.89%
PBT -8,002 -2,138 562 304 1,820 1,655 1,222 -
Tax -623 -1,185 -462 -278 -1,307 -872 -865 -19.60%
NP -8,625 -3,323 100 26 513 783 357 -
-
NP to SH -8,625 -3,323 100 26 513 784 356 -
-
Tax Rate - - 82.21% 91.45% 71.81% 52.69% 70.79% -
Total Cost 66,848 48,132 30,955 15,626 73,605 51,741 33,323 58.85%
-
Net Worth 63,753 69,178 75,675 75,675 75,675 75,346 75,346 -10.51%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 63,753 69,178 75,675 75,675 75,675 75,346 75,346 -10.51%
NOSH 136,792 136,792 135,772 135,772 135,772 134,547 134,547 1.10%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -14.81% -7.42% 0.32% 0.17% 0.69% 1.49% 1.06% -
ROE -13.53% -4.80% 0.13% 0.03% 0.68% 1.04% 0.47% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 42.92 33.03 22.98 11.58 54.85 39.04 25.03 43.12%
EPS -6.36 -2.45 0.07 0.02 0.38 0.58 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.51 0.56 0.56 0.56 0.56 0.56 -10.99%
Adjusted Per Share Value based on latest NOSH - 135,772
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 42.12 32.41 22.46 11.32 53.61 37.99 24.36 43.91%
EPS -6.24 -2.40 0.07 0.02 0.37 0.57 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4612 0.5004 0.5474 0.5474 0.5474 0.545 0.545 -10.50%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.20 0.18 0.235 0.245 0.18 0.235 0.255 -
P/RPS 0.47 0.54 1.02 2.12 0.33 0.60 1.02 -40.25%
P/EPS -3.15 -7.35 317.57 1,273.39 47.42 40.33 96.37 -
EY -31.79 -13.61 0.31 0.08 2.11 2.48 1.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.35 0.42 0.44 0.32 0.42 0.46 -4.38%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 27/11/19 27/08/19 28/05/19 28/02/19 19/11/18 30/08/18 -
Price 0.19 0.18 0.185 0.25 0.22 0.22 0.29 -
P/RPS 0.44 0.54 0.81 2.16 0.40 0.56 1.16 -47.50%
P/EPS -2.99 -7.35 250.00 1,299.38 57.95 37.76 109.60 -
EY -33.47 -13.61 0.40 0.08 1.73 2.65 0.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.35 0.33 0.45 0.39 0.39 0.52 -16.00%

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