[GPHAROS] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 107.65%
YoY- 109.21%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 44,368 45,140 33,712 56,892 41,104 37,618 49,296 -6.77%
PBT -4,852 -4,370 -12,272 2,672 -8,213 -13,148 -5,444 -7.38%
Tax 1,181 -60 1,740 -2,047 40 322 108 391.94%
NP -3,670 -4,430 -10,532 625 -8,173 -12,826 -5,336 -22.06%
-
NP to SH -3,670 -4,430 -10,532 625 -8,173 -12,826 -5,336 -22.06%
-
Tax Rate - - - 76.61% - - - -
Total Cost 48,038 49,570 44,244 56,267 49,277 50,444 54,632 -8.21%
-
Net Worth 66,277 67,658 67,658 70,420 63,160 62,641 66,699 -0.42%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 66,277 67,658 67,658 70,420 63,160 62,641 66,699 -0.42%
NOSH 140,475 140,475 140,475 140,375 139,644 136,122 136,122 2.11%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -8.27% -9.81% -31.24% 1.10% -19.88% -34.10% -10.82% -
ROE -5.54% -6.55% -15.57% 0.89% -12.94% -20.48% -8.00% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 32.13 32.69 24.42 41.20 29.94 27.62 36.21 -7.65%
EPS -2.65 -3.20 -7.64 0.45 -5.95 -9.42 -3.92 -22.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.49 0.49 0.51 0.46 0.46 0.49 -1.36%
Adjusted Per Share Value based on latest NOSH - 140,375
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 31.52 32.07 23.95 40.41 29.20 26.72 35.02 -6.77%
EPS -2.61 -3.15 -7.48 0.44 -5.81 -9.11 -3.79 -21.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4708 0.4806 0.4806 0.5002 0.4487 0.445 0.4738 -0.42%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.185 0.27 0.35 0.295 0.35 0.36 0.24 -
P/RPS 0.58 0.83 1.43 0.72 1.17 1.30 0.66 -8.24%
P/EPS -6.96 -8.42 -4.59 65.17 -5.88 -3.82 -6.12 8.94%
EY -14.37 -11.88 -21.79 1.53 -17.01 -26.16 -16.33 -8.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.55 0.71 0.58 0.76 0.78 0.49 -14.10%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 21/11/22 30/08/22 31/05/22 24/02/22 29/11/21 30/08/21 17/06/21 -
Price 0.205 0.20 0.30 0.295 0.295 0.41 0.39 -
P/RPS 0.64 0.61 1.23 0.72 0.99 1.48 1.08 -29.42%
P/EPS -7.71 -6.23 -3.93 65.17 -4.96 -4.35 -9.95 -15.62%
EY -12.97 -16.04 -25.43 1.53 -20.18 -22.97 -10.05 18.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.61 0.58 0.64 0.89 0.80 -33.86%

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