[GPHAROS] QoQ Quarter Result on 30-Sep-2022 [#3]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
21-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -229.5%
YoY- -291.49%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 15,019 8,436 36,534 10,706 14,141 8,428 26,064 -30.82%
PBT 1,263 -3,183 18,736 -1,456 883 -3,068 8,831 -72.74%
Tax -356 -138 -4,021 916 -466 435 -2,077 -69.24%
NP 907 -3,321 14,715 -540 417 -2,633 6,754 -73.87%
-
NP to SH 907 -3,321 14,715 -540 417 -2,633 6,754 -73.87%
-
Tax Rate 28.19% - 21.46% - 52.77% - 23.52% -
Total Cost 14,112 11,757 21,819 11,246 13,724 11,061 19,310 -18.91%
-
Net Worth 75,943 74,562 78,705 66,277 67,658 67,658 70,420 5.17%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 1,795 - - - - -
Div Payout % - - 12.20% - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 75,943 74,562 78,705 66,277 67,658 67,658 70,420 5.17%
NOSH 140,475 140,475 140,475 140,475 140,475 140,475 140,375 0.04%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 6.04% -39.37% 40.28% -5.04% 2.95% -31.24% 25.91% -
ROE 1.19% -4.45% 18.70% -0.81% 0.62% -3.89% 9.59% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 10.88 6.11 26.46 7.75 10.24 6.10 18.88 -30.82%
EPS 0.66 -2.41 10.66 -0.39 0.30 -1.91 4.89 -73.78%
DPS 0.00 0.00 1.30 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.54 0.57 0.48 0.49 0.49 0.51 5.17%
Adjusted Per Share Value based on latest NOSH - 140,475
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 10.86 6.10 26.43 7.74 10.23 6.10 18.85 -30.83%
EPS 0.66 -2.40 10.64 -0.39 0.30 -1.90 4.89 -73.78%
DPS 0.00 0.00 1.30 0.00 0.00 0.00 0.00 -
NAPS 0.5493 0.5393 0.5693 0.4794 0.4894 0.4894 0.5094 5.17%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.265 0.285 0.225 0.185 0.27 0.35 0.295 -
P/RPS 2.44 4.66 0.85 2.39 2.64 5.73 1.56 34.85%
P/EPS 40.34 -11.85 2.11 -47.30 89.40 -18.35 6.03 256.27%
EY 2.48 -8.44 47.36 -2.11 1.12 -5.45 16.58 -71.91%
DY 0.00 0.00 5.78 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.39 0.39 0.55 0.71 0.58 -11.88%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 22/08/23 31/05/23 28/02/23 21/11/22 30/08/22 31/05/22 24/02/22 -
Price 0.29 0.28 0.23 0.205 0.20 0.30 0.295 -
P/RPS 2.67 4.58 0.87 2.64 1.95 4.92 1.56 43.22%
P/EPS 44.15 -11.64 2.16 -52.42 66.22 -15.73 6.03 278.43%
EY 2.27 -8.59 46.33 -1.91 1.51 -6.36 16.58 -73.53%
DY 0.00 0.00 5.65 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.52 0.40 0.43 0.41 0.61 0.58 -5.84%

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