[GPHAROS] YoY Annualized Quarter 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- 682.91%
YoY- 131.67%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 49,296 23,300 62,608 63,576 33,692 40,416 61,620 -3.64%
PBT -5,444 -14,964 1,216 4,356 -13,732 -12,784 -9,844 -9.39%
Tax 108 644 -1,112 -316 648 2,456 1,528 -35.67%
NP -5,336 -14,320 104 4,040 -13,084 -10,328 -8,316 -7.12%
-
NP to SH -5,336 -14,320 104 4,032 -12,732 -10,280 -8,316 -7.12%
-
Tax Rate - - 91.45% 7.25% - - - -
Total Cost 54,632 37,620 62,504 59,536 46,776 50,744 69,936 -4.02%
-
Net Worth 66,699 58,327 75,675 76,691 71,309 80,728 84,764 -3.91%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 66,699 58,327 75,675 76,691 71,309 80,728 84,764 -3.91%
NOSH 136,122 136,792 135,772 134,547 134,547 134,547 134,547 0.19%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -10.82% -61.46% 0.17% 6.35% -38.83% -25.55% -13.50% -
ROE -8.00% -24.55% 0.14% 5.26% -17.85% -12.73% -9.81% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 36.21 17.18 46.33 47.25 25.04 30.04 45.80 -3.83%
EPS -3.92 -10.56 0.08 2.96 -9.48 -7.64 -6.20 -7.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.43 0.56 0.57 0.53 0.60 0.63 -4.09%
Adjusted Per Share Value based on latest NOSH - 134,547
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 35.66 16.85 45.29 45.99 24.37 29.23 44.57 -3.64%
EPS -3.86 -10.36 0.08 2.92 -9.21 -7.44 -6.02 -7.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4825 0.4219 0.5474 0.5548 0.5158 0.5839 0.6131 -3.91%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.24 0.12 0.245 0.29 0.34 0.36 0.38 -
P/RPS 0.66 0.70 0.53 0.61 1.36 1.20 0.83 -3.74%
P/EPS -6.12 -1.14 318.35 9.68 -3.59 -4.71 -6.15 -0.08%
EY -16.33 -87.97 0.31 10.33 -27.83 -21.22 -16.27 0.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.28 0.44 0.51 0.64 0.60 0.60 -3.31%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 17/06/21 24/06/20 28/05/19 30/05/18 22/05/17 30/05/16 28/05/15 -
Price 0.39 0.15 0.25 0.29 0.345 0.34 0.495 -
P/RPS 1.08 0.87 0.54 0.61 1.38 1.13 1.08 0.00%
P/EPS -9.95 -1.42 324.84 9.68 -3.65 -4.45 -8.01 3.67%
EY -10.05 -70.38 0.31 10.33 -27.43 -22.47 -12.49 -3.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.35 0.45 0.51 0.65 0.57 0.79 0.20%

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