[GPHAROS] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
24-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -41.82%
YoY- -2518.63%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 47,199 44,912 39,878 48,396 58,223 66,401 71,492 -24.08%
PBT -6,653 -8,943 -15,223 -12,045 -8,000 -1,972 1,161 -
Tax -133 -156 -146 -184 -623 -1,621 -904 -71.96%
NP -6,786 -9,099 -15,369 -12,229 -8,623 -3,593 257 -
-
NP to SH -6,786 -9,099 -15,369 -12,229 -8,623 -3,593 259 -
-
Tax Rate - - - - - - 77.86% -
Total Cost 53,985 54,011 55,247 60,625 66,846 69,994 71,235 -16.80%
-
Net Worth 67,822 70,535 55,614 58,327 63,753 69,178 75,675 -7.01%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 67,822 70,535 55,614 58,327 63,753 69,178 75,675 -7.01%
NOSH 136,792 136,792 136,792 136,792 136,792 136,792 135,772 0.49%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -14.38% -20.26% -38.54% -25.27% -14.81% -5.41% 0.36% -
ROE -10.01% -12.90% -27.63% -20.97% -13.53% -5.19% 0.34% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 34.80 33.11 29.40 35.68 42.92 48.95 52.90 -24.26%
EPS -5.00 -6.71 -11.33 -9.02 -6.36 -2.65 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.52 0.41 0.43 0.47 0.51 0.56 -7.24%
Adjusted Per Share Value based on latest NOSH - 136,792
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 33.53 31.90 28.33 34.38 41.36 47.17 50.78 -24.07%
EPS -4.82 -6.46 -10.92 -8.69 -6.13 -2.55 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4818 0.501 0.3951 0.4143 0.4529 0.4914 0.5376 -7.01%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.245 0.185 0.15 0.12 0.20 0.18 0.235 -
P/RPS 0.70 0.56 0.51 0.34 0.47 0.37 0.44 36.08%
P/EPS -4.90 -2.76 -1.32 -1.33 -3.15 -6.80 122.61 -
EY -20.42 -36.26 -75.54 -75.13 -31.79 -14.72 0.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.36 0.37 0.28 0.43 0.35 0.42 10.77%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 18/03/21 09/11/20 24/08/20 24/06/20 28/02/20 27/11/19 27/08/19 -
Price 0.26 0.18 0.26 0.15 0.19 0.18 0.185 -
P/RPS 0.75 0.54 0.88 0.42 0.44 0.37 0.35 65.82%
P/EPS -5.20 -2.68 -2.29 -1.66 -2.99 -6.80 96.53 -
EY -19.24 -37.27 -43.58 -60.10 -33.46 -14.72 1.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.35 0.63 0.35 0.40 0.35 0.33 35.22%

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