[GPHAROS] QoQ Quarter Result on 30-Jun-2022 [#2]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
30-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 115.84%
YoY- 108.21%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 8,436 36,534 10,706 14,141 8,428 26,064 12,018 -21.03%
PBT -3,183 18,736 -1,456 883 -3,068 8,831 413 -
Tax -138 -4,021 916 -466 435 -2,077 -131 3.53%
NP -3,321 14,715 -540 417 -2,633 6,754 282 -
-
NP to SH -3,321 14,715 -540 417 -2,633 6,754 282 -
-
Tax Rate - 21.46% - 52.77% - 23.52% 31.72% -
Total Cost 11,757 21,819 11,246 13,724 11,061 19,310 11,736 0.11%
-
Net Worth 74,562 78,705 66,277 67,658 67,658 70,420 63,160 11.71%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 1,795 - - - - - -
Div Payout % - 12.20% - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 74,562 78,705 66,277 67,658 67,658 70,420 63,160 11.71%
NOSH 140,475 140,475 140,475 140,475 140,475 140,375 139,644 0.39%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin -39.37% 40.28% -5.04% 2.95% -31.24% 25.91% 2.35% -
ROE -4.45% 18.70% -0.81% 0.62% -3.89% 9.59% 0.45% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 6.11 26.46 7.75 10.24 6.10 18.88 8.75 -21.30%
EPS -2.41 10.66 -0.39 0.30 -1.91 4.89 0.21 -
DPS 0.00 1.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.57 0.48 0.49 0.49 0.51 0.46 11.29%
Adjusted Per Share Value based on latest NOSH - 140,475
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 5.99 25.95 7.61 10.05 5.99 18.51 8.54 -21.07%
EPS -2.36 10.45 -0.38 0.30 -1.87 4.80 0.20 -
DPS 0.00 1.28 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5297 0.5591 0.4708 0.4806 0.4806 0.5002 0.4487 11.71%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.285 0.225 0.185 0.27 0.35 0.295 0.35 -
P/RPS 4.66 0.85 2.39 2.64 5.73 1.56 4.00 10.72%
P/EPS -11.85 2.11 -47.30 89.40 -18.35 6.03 170.41 -
EY -8.44 47.36 -2.11 1.12 -5.45 16.58 0.59 -
DY 0.00 5.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.39 0.39 0.55 0.71 0.58 0.76 -21.37%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/05/23 28/02/23 21/11/22 30/08/22 31/05/22 24/02/22 29/11/21 -
Price 0.28 0.23 0.205 0.20 0.30 0.295 0.295 -
P/RPS 4.58 0.87 2.64 1.95 4.92 1.56 3.37 22.71%
P/EPS -11.64 2.16 -52.42 66.22 -15.73 6.03 143.63 -
EY -8.59 46.33 -1.91 1.51 -6.36 16.58 0.70 -
DY 0.00 5.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.40 0.43 0.41 0.61 0.58 0.64 -12.93%

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