[GPHAROS] QoQ TTM 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- 811.96%
YoY- 173.54%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 69,817 69,809 59,339 60,651 52,995 56,891 46,529 31.09%
PBT 14,980 15,095 5,190 7,059 962 2,669 -9,734 -
Tax -3,709 -3,136 -1,192 -2,239 -1,639 -2,047 615 -
NP 11,271 11,959 3,998 4,820 -677 622 -9,119 -
-
NP to SH 11,271 11,959 3,998 4,820 -677 622 -9,119 -
-
Tax Rate 24.76% 20.78% 22.97% 31.72% 170.37% 76.70% - -
Total Cost 58,546 57,850 55,341 55,831 53,672 56,269 55,648 3.44%
-
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 1,795 - - - - - -
Div Payout % 15.93% 15.01% - - - - - -
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 16.14% 17.13% 6.74% 7.95% -1.28% 1.09% -19.60% -
ROE 15.12% 15.19% 6.03% 7.12% -1.00% 0.88% -14.44% -
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 50.56 50.56 42.97 43.92 38.38 41.20 33.89 30.59%
EPS 8.16 8.66 2.90 3.49 -0.49 0.45 -6.64 -
DPS 1.30 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 50.50 50.50 42.92 43.87 38.33 41.15 33.66 31.08%
EPS 8.15 8.65 2.89 3.49 -0.49 0.45 -6.60 -
DPS 1.30 1.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5393 0.5693 0.4794 0.4894 0.4894 0.5094 0.4569 11.69%
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 0.56 0.45 0.43 0.61 0.91 0.72 1.03 -33.41%
P/EPS 3.49 2.60 6.39 7.73 -71.39 65.49 -5.27 -
EY 28.64 38.49 15.65 12.93 -1.40 1.53 -18.98 -
DY 4.56 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 0.55 0.45 0.48 0.46 0.78 0.72 0.87 -26.36%
P/EPS 3.43 2.66 7.08 5.73 -61.19 65.49 -4.44 -
EY 29.15 37.66 14.12 17.45 -1.63 1.53 -22.51 -
DY 4.64 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