[GPHAROS] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 36.28%
YoY- -61.32%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 37,570 49,084 44,368 41,104 41,997 59,745 70,032 -9.85%
PBT -18,765 -3,506 -4,852 -8,213 -4,108 -2,850 2,206 -
Tax 1,852 -870 1,181 40 -958 -1,580 -1,162 -
NP -16,913 -4,377 -3,670 -8,173 -5,066 -4,430 1,044 -
-
NP to SH -16,913 -4,377 -3,670 -8,173 -5,066 -4,430 1,045 -
-
Tax Rate - - - - - - 52.67% -
Total Cost 54,483 53,461 48,038 49,277 47,063 64,175 68,988 -3.85%
-
Net Worth 77,381 73,266 66,277 63,160 70,535 69,178 75,346 0.44%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 77,381 73,266 66,277 63,160 70,535 69,178 75,346 0.44%
NOSH 138,180 140,775 140,475 139,644 136,792 136,792 134,547 0.44%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin -45.02% -8.92% -8.27% -19.88% -12.06% -7.42% 1.49% -
ROE -21.86% -5.97% -5.54% -12.94% -7.18% -6.40% 1.39% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 27.19 35.51 32.13 29.94 30.96 44.05 52.05 -10.24%
EPS -12.24 -3.16 -2.65 -5.95 -3.73 -3.27 0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.53 0.48 0.46 0.52 0.51 0.56 0.00%
Adjusted Per Share Value based on latest NOSH - 139,644
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 27.18 35.50 32.09 29.73 30.38 43.22 50.66 -9.84%
EPS -12.23 -3.17 -2.66 -5.91 -3.66 -3.20 0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5597 0.53 0.4794 0.4569 0.5102 0.5004 0.545 0.44%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.34 0.285 0.185 0.35 0.185 0.18 0.235 -
P/RPS 1.25 0.80 0.58 1.17 0.60 0.41 0.45 18.54%
P/EPS -2.78 -9.00 -6.96 -5.88 -4.95 -5.51 30.25 -
EY -36.00 -11.11 -14.37 -17.01 -20.19 -18.15 3.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.54 0.39 0.76 0.36 0.35 0.42 6.41%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 26/11/24 28/11/23 21/11/22 29/11/21 09/11/20 27/11/19 19/11/18 -
Price 0.335 0.31 0.205 0.295 0.18 0.18 0.22 -
P/RPS 1.23 0.87 0.64 0.99 0.58 0.41 0.42 19.59%
P/EPS -2.74 -9.79 -7.71 -4.96 -4.82 -5.51 28.32 -
EY -36.54 -10.21 -12.97 -20.18 -20.75 -18.15 3.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.58 0.43 0.64 0.35 0.35 0.39 7.43%

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