[GPHAROS] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
17-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 55.34%
YoY- 62.74%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 26,064 12,018 6,485 12,324 15,702 18,787 6,885 142.31%
PBT 8,831 413 -5,214 -1,361 -3,572 3,580 -2,920 -
Tax -2,077 -131 134 27 585 -733 -146 484.28%
NP 6,754 282 -5,080 -1,334 -2,987 2,847 -3,066 -
-
NP to SH 6,754 282 -5,080 -1,334 -2,987 2,847 -3,066 -
-
Tax Rate 23.52% 31.72% - - - 20.47% - -
Total Cost 19,310 11,736 11,565 13,658 18,689 15,940 9,951 55.38%
-
Net Worth 70,420 63,160 62,641 66,699 67,822 70,535 55,614 16.99%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 70,420 63,160 62,641 66,699 67,822 70,535 55,614 16.99%
NOSH 140,375 139,644 136,122 136,122 136,792 136,792 136,792 1.73%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 25.91% 2.35% -78.33% -10.82% -19.02% 15.15% -44.53% -
ROE 9.59% 0.45% -8.11% -2.00% -4.40% 4.04% -5.51% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 18.88 8.75 4.76 9.05 11.58 13.85 5.08 139.36%
EPS 4.89 0.21 -3.73 -0.98 -2.20 2.10 -2.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.46 0.46 0.49 0.50 0.52 0.41 15.61%
Adjusted Per Share Value based on latest NOSH - 136,122
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 18.51 8.54 4.61 8.75 11.15 13.35 4.89 142.29%
EPS 4.80 0.20 -3.61 -0.95 -2.12 2.02 -2.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5002 0.4487 0.445 0.4738 0.4818 0.501 0.3951 16.97%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.295 0.35 0.36 0.24 0.245 0.185 0.15 -
P/RPS 1.56 4.00 7.56 2.65 2.12 1.34 2.96 -34.67%
P/EPS 6.03 170.41 -9.65 -24.49 -11.13 8.81 -6.64 -
EY 16.58 0.59 -10.36 -4.08 -8.99 11.35 -15.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.76 0.78 0.49 0.49 0.36 0.37 34.83%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 29/11/21 30/08/21 17/06/21 18/03/21 09/11/20 24/08/20 -
Price 0.295 0.295 0.41 0.39 0.26 0.18 0.26 -
P/RPS 1.56 3.37 8.61 4.31 2.25 1.30 5.12 -54.62%
P/EPS 6.03 143.63 -10.99 -39.80 -11.81 8.58 -11.50 -
EY 16.58 0.70 -9.10 -2.51 -8.47 11.66 -8.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.64 0.89 0.80 0.52 0.35 0.63 -5.34%

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