[GPHAROS] QoQ 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- 109.63%
YoY- -97.42%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 13,415 13,753 15,403 15,652 21,593 18,844 17,786 -17.09%
PBT -5,862 -2,700 258 304 166 433 133 -
Tax 562 -723 -184 -278 -436 -6 -786 -
NP -5,300 -3,423 74 26 -270 427 -653 302.33%
-
NP to SH -5,300 -3,423 74 26 -270 429 -652 302.74%
-
Tax Rate - - 71.32% 91.45% 262.65% 1.39% 590.98% -
Total Cost 18,715 17,176 15,329 15,626 21,863 18,417 18,439 0.99%
-
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 -39.51% -24.89% 0.48% 0.17% -1.25% 2.27% -3.67% -
ROE -8.31% -4.95% 0.10% 0.03% -0.36% 0.57% -0.87% -
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 9.89 10.14 11.40 11.58 15.98 14.01 13.22 -17.54%
EPS -3.91 -2.52 0.05 0.02 -0.20 0.32 -0.48 303.30%
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 9.53 9.77 10.94 11.12 15.34 13.39 12.63 -17.07%
EPS -3.76 -2.43 0.05 0.02 -0.19 0.30 -0.46 304.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4529 0.4914 0.5376 0.5376 0.5376 0.5352 0.5352 -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 2.02 1.78 2.06 2.12 1.13 1.68 1.93 3.07%
P/EPS -5.12 -7.13 429.14 1,273.39 -90.09 73.70 -52.62 -78.75%
EY -19.54 -14.02 0.23 0.08 -1.11 1.36 -1.90 370.90%
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 1.92 1.78 1.62 2.16 1.38 1.57 2.19 -8.37%
P/EPS -4.86 -7.13 337.84 1,299.38 -110.11 69.00 -59.84 -81.15%
EY -20.56 -14.02 0.30 0.08 -0.91 1.45 -1.67 430.74%
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