[GPHAROS] YoY 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- 105.55%
YoY- -90.09%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
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 10,658 13,358 10,706 12,018 18,787 13,753 18,844 -9.05%
PBT -4,648 -710 -1,456 413 3,580 -2,700 433 -
Tax 708 -159 916 -131 -733 -723 -6 -
NP -3,940 -869 -540 282 2,847 -3,423 427 -
-
NP to SH -3,940 -869 -540 282 2,847 -3,423 429 -
-
Tax Rate - - - 31.72% 20.47% - 1.39% -
Total Cost 14,598 14,227 11,246 11,736 15,940 17,176 18,417 -3.79%
-
Net Worth 77,417 73,266 66,277 63,160 70,535 69,178 75,346 0.45%
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 77,417 73,266 66,277 63,160 70,535 69,178 75,346 0.45%
NOSH 138,245 140,775 140,475 139,644 136,792 136,792 134,547 0.45%
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 -36.97% -6.51% -5.04% 2.35% 15.15% -24.89% 2.27% -
ROE -5.09% -1.19% -0.81% 0.45% 4.04% -4.95% 0.57% -
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 7.71 9.66 7.75 8.75 13.85 10.14 14.01 -9.46%
EPS -2.85 -0.63 -0.39 0.21 2.10 -2.52 0.32 -
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 7.71 9.66 7.74 8.69 13.59 9.95 13.63 -9.05%
EPS -2.85 -0.63 -0.39 0.20 2.06 -2.48 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.53 0.4794 0.4569 0.5102 0.5004 0.545 0.45%
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 4.41 2.95 2.39 4.00 1.34 1.78 1.68 17.43%
P/EPS -11.93 -45.34 -47.30 170.41 8.81 -7.13 73.70 -
EY -8.38 -2.21 -2.11 0.59 11.35 -14.02 1.36 -
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 4.35 3.21 2.64 3.37 1.30 1.78 1.57 18.49%
P/EPS -11.75 -49.31 -52.42 143.63 8.58 -7.13 69.00 -
EY -8.51 -2.03 -1.91 0.70 11.66 -14.02 1.45 -
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