[GPHAROS] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -77.18%
YoY- 131.67%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 21,593 18,844 17,786 15,894 24,337 17,372 15,510 24.60%
PBT 166 433 133 1,089 5,373 224 -1,677 -
Tax -436 -6 -786 -79 -1,081 349 178 -
NP -270 427 -653 1,010 4,292 573 -1,499 -68.00%
-
NP to SH -270 429 -652 1,008 4,417 649 -1,379 -66.18%
-
Tax Rate 262.65% 1.39% 590.98% 7.25% 20.12% -155.80% - -
Total Cost 21,863 18,417 18,439 14,884 20,045 16,799 17,009 18.16%
-
Net Worth 75,675 75,346 75,346 76,691 74,000 69,964 69,964 5.35%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 75,675 75,346 75,346 76,691 74,000 69,964 69,964 5.35%
NOSH 135,772 134,547 134,547 134,547 134,547 134,547 134,547 0.60%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -1.25% 2.27% -3.67% 6.35% 17.64% 3.30% -9.66% -
ROE -0.36% 0.57% -0.87% 1.31% 5.97% 0.93% -1.97% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 15.98 14.01 13.22 11.81 18.09 12.91 11.53 24.23%
EPS -0.20 0.32 -0.48 0.74 3.28 0.48 -1.02 -66.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.56 0.56 0.57 0.55 0.52 0.52 5.05%
Adjusted Per Share Value based on latest NOSH - 134,547
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 15.62 13.63 12.87 11.50 17.60 12.57 11.22 24.60%
EPS -0.20 0.31 -0.47 0.73 3.20 0.47 -1.00 -65.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5474 0.545 0.545 0.5548 0.5353 0.5061 0.5061 5.35%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.18 0.235 0.255 0.29 0.265 0.31 0.31 -
P/RPS 1.13 1.68 1.93 2.45 1.47 2.40 2.69 -43.82%
P/EPS -90.09 73.70 -52.62 38.71 8.07 64.27 -30.25 106.58%
EY -1.11 1.36 -1.90 2.58 12.39 1.56 -3.31 -51.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.42 0.46 0.51 0.48 0.60 0.60 -34.15%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 19/11/18 30/08/18 30/05/18 28/02/18 22/11/17 21/08/17 -
Price 0.22 0.22 0.29 0.29 0.27 0.275 0.28 -
P/RPS 1.38 1.57 2.19 2.45 1.49 2.13 2.43 -31.35%
P/EPS -110.11 69.00 -59.84 38.71 8.22 57.01 -27.32 152.61%
EY -0.91 1.45 -1.67 2.58 12.16 1.75 -3.66 -60.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.52 0.51 0.49 0.53 0.54 -19.45%

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