[GPHAROS] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -94.67%
YoY- -1781.29%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 41,997 25,422 23,300 58,223 59,745 62,110 62,608 -23.31%
PBT -4,108 -13,318 -14,964 -8,002 -2,850 1,124 1,216 -
Tax -958 30 644 -623 -1,580 -924 -1,112 -9.43%
NP -5,066 -13,288 -14,320 -8,625 -4,430 200 104 -
-
NP to SH -5,066 -13,288 -14,320 -8,625 -4,430 200 104 -
-
Tax Rate - - - - - 82.21% 91.45% -
Total Cost 47,063 38,710 37,620 66,848 64,175 61,910 62,504 -17.19%
-
Net Worth 70,535 55,614 58,327 63,753 69,178 75,675 75,675 -4.56%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 70,535 55,614 58,327 63,753 69,178 75,675 75,675 -4.56%
NOSH 136,792 136,792 136,792 136,792 136,792 135,772 135,772 0.49%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -12.06% -52.27% -61.46% -14.81% -7.42% 0.32% 0.17% -
ROE -7.18% -23.89% -24.55% -13.53% -6.40% 0.26% 0.14% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 30.96 18.74 17.18 42.92 44.05 45.96 46.33 -23.50%
EPS -3.73 -9.80 -10.56 -6.36 -3.27 0.14 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.41 0.43 0.47 0.51 0.56 0.56 -4.80%
Adjusted Per Share Value based on latest NOSH - 136,792
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 30.38 18.39 16.85 42.12 43.22 44.93 45.29 -23.31%
EPS -3.66 -9.61 -10.36 -6.24 -3.20 0.14 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5102 0.4023 0.4219 0.4612 0.5004 0.5474 0.5474 -4.57%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.185 0.15 0.12 0.20 0.18 0.235 0.245 -
P/RPS 0.60 0.80 0.70 0.47 0.41 0.51 0.53 8.59%
P/EPS -4.95 -1.53 -1.14 -3.15 -5.51 158.78 318.35 -
EY -20.19 -65.31 -87.97 -31.79 -18.15 0.63 0.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.28 0.43 0.35 0.42 0.44 -12.48%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 09/11/20 24/08/20 24/06/20 28/02/20 27/11/19 27/08/19 28/05/19 -
Price 0.18 0.26 0.15 0.19 0.18 0.185 0.25 -
P/RPS 0.58 1.39 0.87 0.44 0.41 0.40 0.54 4.86%
P/EPS -4.82 -2.65 -1.42 -2.99 -5.51 125.00 324.84 -
EY -20.75 -37.68 -70.38 -33.47 -18.15 0.80 0.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.63 0.35 0.40 0.35 0.33 0.45 -15.38%

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