[GPHAROS] QoQ TTM 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- 813.42%
YoY- 178.16%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 74,117 76,861 75,389 73,113 65,642 57,778 55,465 21.25%
PBT 1,821 7,028 6,819 5,009 497 -3,815 -5,528 -
Tax -1,307 -1,952 -1,597 -633 -392 -47 -205 242.67%
NP 514 5,076 5,222 4,376 105 -3,862 -5,733 -
-
NP to SH 515 5,202 5,422 4,695 514 -3,535 -5,365 -
-
Tax Rate 71.77% 27.77% 23.42% 12.64% 78.87% - - -
Total Cost 73,603 71,785 70,167 68,737 65,537 61,640 61,198 13.05%
-
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 135,772 134,547 134,547 134,547 134,547 134,546 134,547 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 0.69% 6.60% 6.93% 5.99% 0.16% -6.68% -10.34% -
ROE 0.68% 6.90% 7.20% 6.12% 0.69% -5.05% -7.67% -
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 54.85 57.13 56.03 54.34 48.79 42.94 41.22 20.91%
EPS 0.38 3.87 4.03 3.49 0.38 -2.63 -3.99 -
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 53.61 55.60 54.53 52.89 47.48 41.79 40.12 21.25%
EPS 0.37 3.76 3.92 3.40 0.37 -2.56 -3.88 -
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 0.33 0.41 0.46 0.53 0.54 0.72 0.75 -42.06%
P/EPS 47.23 6.08 6.33 8.31 69.37 -11.80 -7.77 -
EY 2.12 16.45 15.80 12.03 1.44 -8.48 -12.86 -
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 0.40 0.39 0.52 0.53 0.55 0.64 0.68 -29.72%
P/EPS 57.73 5.69 7.20 8.31 70.68 -10.47 -7.02 -
EY 1.73 17.57 13.90 12.03 1.41 -9.55 -14.24 -
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