[GPHAROS] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
17-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 33.1%
YoY- 62.88%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 89,151 69,817 52,995 53,698 48,396 73,875 73,113 3.35%
PBT 28,442 14,980 962 -4,273 -12,045 1,036 5,009 33.53%
Tax -4,456 -3,709 -1,639 -267 -184 -1,506 -633 38.39%
NP 23,986 11,271 -677 -4,540 -12,229 -470 4,376 32.74%
-
NP to SH 23,986 11,271 -677 -4,540 -12,229 -467 4,695 31.20%
-
Tax Rate 15.67% 24.76% 170.37% - - 145.37% 12.64% -
Total Cost 65,165 58,546 53,672 58,238 60,625 74,345 68,737 -0.88%
-
Net Worth 87,089 74,562 67,658 66,699 58,327 75,675 76,691 2.13%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 6,358 1,795 - - - - - -
Div Payout % 26.51% 15.93% - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 87,089 74,562 67,658 66,699 58,327 75,675 76,691 2.13%
NOSH 140,775 140,475 140,475 136,122 136,792 135,772 134,547 0.75%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 26.90% 16.14% -1.28% -8.45% -25.27% -0.64% 5.99% -
ROE 27.54% 15.12% -1.00% -6.81% -20.97% -0.62% 6.12% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 64.49 50.56 38.38 39.45 35.68 54.67 54.34 2.89%
EPS 17.35 8.16 -0.49 -3.34 -9.02 -0.35 3.49 30.60%
DPS 4.60 1.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.54 0.49 0.49 0.43 0.56 0.57 1.68%
Adjusted Per Share Value based on latest NOSH - 136,122
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 64.49 50.50 38.33 38.84 35.01 53.44 52.89 3.35%
EPS 17.35 8.15 -0.49 -3.28 -8.85 -0.34 3.40 31.17%
DPS 4.60 1.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.5393 0.4894 0.4825 0.4219 0.5474 0.5548 2.13%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.51 0.285 0.35 0.24 0.12 0.245 0.29 -
P/RPS 0.79 0.56 0.91 0.61 0.34 0.45 0.53 6.87%
P/EPS 2.94 3.49 -71.39 -7.20 -1.33 -70.90 8.31 -15.88%
EY 34.02 28.64 -1.40 -13.90 -75.13 -1.41 12.03 18.89%
DY 9.02 4.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.53 0.71 0.49 0.28 0.44 0.51 8.00%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 28/05/24 31/05/23 31/05/22 17/06/21 24/06/20 28/05/19 30/05/18 -
Price 0.52 0.28 0.30 0.39 0.15 0.25 0.29 -
P/RPS 0.81 0.55 0.78 0.99 0.42 0.46 0.53 7.31%
P/EPS 3.00 3.43 -61.19 -11.69 -1.66 -72.34 8.31 -15.60%
EY 33.37 29.15 -1.63 -8.55 -60.10 -1.38 12.03 18.51%
DY 8.85 4.64 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.52 0.61 0.80 0.35 0.45 0.51 8.44%

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