[GPHAROS] YoY Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 42.67%
YoY- -23.85%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 5,825 15,652 15,894 8,423 10,104 15,405 46,340 -29.20%
PBT -3,741 304 1,089 -3,433 -3,196 -2,461 26,802 -
Tax 161 -278 -79 162 614 382 -6,842 -
NP -3,580 26 1,010 -3,271 -2,582 -2,079 19,960 -
-
NP to SH -3,580 26 1,008 -3,183 -2,570 -2,079 19,960 -
-
Tax Rate - 91.45% 7.25% - - - 25.53% -
Total Cost 9,405 15,626 14,884 11,694 12,686 17,484 26,380 -15.77%
-
Net Worth 58,327 75,675 76,691 71,309 80,728 84,764 92,837 -7.44%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 58,327 75,675 76,691 71,309 80,728 84,764 92,837 -7.44%
NOSH 136,792 135,772 134,547 134,547 134,547 134,547 134,547 0.27%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -61.46% 0.17% 6.35% -38.83% -25.55% -13.50% 43.07% -
ROE -6.14% 0.03% 1.31% -4.46% -3.18% -2.45% 21.50% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 4.29 11.58 11.81 6.26 7.51 11.45 34.44 -29.30%
EPS -2.64 0.02 0.74 -2.37 -1.91 -1.55 14.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.56 0.57 0.53 0.60 0.63 0.69 -7.57%
Adjusted Per Share Value based on latest NOSH - 134,547
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 4.21 11.32 11.50 6.09 7.31 11.14 33.52 -29.21%
EPS -2.59 0.02 0.73 -2.30 -1.86 -1.50 14.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4219 0.5474 0.5548 0.5158 0.5839 0.6131 0.6715 -7.44%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.12 0.245 0.29 0.34 0.36 0.38 0.32 -
P/RPS 2.79 2.12 2.45 5.43 4.79 3.32 0.93 20.07%
P/EPS -4.55 1,273.39 38.71 -14.37 -18.85 -24.59 2.16 -
EY -21.99 0.08 2.58 -6.96 -5.31 -4.07 46.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.44 0.51 0.64 0.60 0.60 0.46 -7.93%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 24/06/20 28/05/19 30/05/18 22/05/17 30/05/16 28/05/15 26/05/14 -
Price 0.15 0.25 0.29 0.345 0.34 0.495 0.30 -
P/RPS 3.49 2.16 2.45 5.51 4.53 4.32 0.87 26.02%
P/EPS -5.68 1,299.38 38.71 -14.58 -17.80 -32.04 2.02 -
EY -17.59 0.08 2.58 -6.86 -5.62 -3.12 49.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.45 0.51 0.65 0.57 0.79 0.43 -3.36%

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