[GPHAROS] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -521.28%
YoY- -97.38%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 69,810 33,276 22,570 8,428 56,892 30,828 18,809 139.14%
PBT 15,095 -3,639 -2,185 -3,068 2,672 -6,160 -6,574 -
Tax -3,135 886 -30 435 -2,047 30 161 -
NP 11,960 -2,753 -2,215 -2,633 625 -6,130 -6,413 -
-
NP to SH 11,960 -2,753 -2,215 -2,633 625 -6,130 -6,413 -
-
Tax Rate 20.77% - - - 76.61% - - -
Total Cost 57,850 36,029 24,785 11,061 56,267 36,958 25,222 73.65%
-
Net Worth 78,705 66,277 67,658 67,658 70,420 63,160 62,641 16.38%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 1,795 - - - - - - -
Div Payout % 15.01% - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 78,705 66,277 67,658 67,658 70,420 63,160 62,641 16.38%
NOSH 140,475 140,475 140,475 140,475 140,375 139,644 136,122 2.11%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 17.13% -8.27% -9.81% -31.24% 1.10% -19.88% -34.10% -
ROE 15.20% -4.15% -3.27% -3.89% 0.89% -9.71% -10.24% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 50.56 24.10 16.35 6.10 41.20 22.45 13.81 136.98%
EPS 8.66 -1.99 -1.60 -1.91 0.45 -4.46 -4.71 -
DPS 1.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.48 0.49 0.49 0.51 0.46 0.46 15.32%
Adjusted Per Share Value based on latest NOSH - 140,475
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 50.50 24.07 16.33 6.10 41.15 22.30 13.61 139.10%
EPS 8.65 -1.99 -1.60 -1.90 0.45 -4.43 -4.64 -
DPS 1.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5693 0.4794 0.4894 0.4894 0.5094 0.4569 0.4531 16.39%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.225 0.185 0.27 0.35 0.295 0.35 0.36 -
P/RPS 0.45 0.77 1.65 5.73 0.72 1.56 2.61 -68.92%
P/EPS 2.60 -9.28 -16.83 -18.35 65.17 -7.84 -7.64 -
EY 38.50 -10.78 -5.94 -5.45 1.53 -12.76 -13.08 -
DY 5.78 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.55 0.71 0.58 0.76 0.78 -36.92%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 21/11/22 30/08/22 31/05/22 24/02/22 29/11/21 30/08/21 -
Price 0.23 0.205 0.20 0.30 0.295 0.295 0.41 -
P/RPS 0.45 0.85 1.22 4.92 0.72 1.31 2.97 -71.48%
P/EPS 2.66 -10.28 -12.47 -15.73 65.17 -6.61 -8.71 -
EY 37.66 -9.73 -8.02 -6.36 1.53 -15.13 -11.49 -
DY 5.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.41 0.61 0.58 0.64 0.89 -41.24%

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