[GPHAROS] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
21-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 1.66%
YoY- -99.21%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 41,305 23,933 8,423 57,598 41,455 26,396 10,104 155.44%
PBT -4,875 -5,099 -3,433 -6,356 -6,953 -5,463 -3,196 32.47%
Tax 689 340 162 602 1,148 956 614 7.97%
NP -4,186 -4,759 -3,271 -5,754 -5,805 -4,507 -2,582 37.96%
-
NP to SH -3,902 -4,551 -3,183 -5,552 -5,646 -4,465 -2,570 32.06%
-
Tax Rate - - - - - - - -
Total Cost 45,491 28,692 11,694 63,352 47,260 30,903 12,686 134.09%
-
Net Worth 69,964 69,964 71,309 74,000 76,691 78,037 80,728 -9.09%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 69,964 69,964 71,309 74,000 76,691 78,037 80,728 -9.09%
NOSH 134,547 134,547 134,547 134,547 134,547 134,547 134,547 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -10.13% -19.88% -38.83% -9.99% -14.00% -17.07% -25.55% -
ROE -5.58% -6.50% -4.46% -7.50% -7.36% -5.72% -3.18% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 30.70 17.79 6.26 42.81 30.81 19.62 7.51 155.44%
EPS -2.90 -3.38 -2.37 -4.13 -4.20 -3.32 -1.91 32.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.52 0.53 0.55 0.57 0.58 0.60 -9.09%
Adjusted Per Share Value based on latest NOSH - 134,547
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 29.88 17.31 6.09 41.66 29.99 19.09 7.31 155.42%
EPS -2.82 -3.29 -2.30 -4.02 -4.08 -3.23 -1.86 31.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5061 0.5061 0.5158 0.5353 0.5548 0.5645 0.5839 -9.08%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.31 0.31 0.34 0.26 0.30 0.33 0.36 -
P/RPS 1.01 1.74 5.43 0.61 0.97 1.68 4.79 -64.54%
P/EPS -10.69 -9.16 -14.37 -6.30 -7.15 -9.94 -18.85 -31.46%
EY -9.36 -10.91 -6.96 -15.87 -13.99 -10.06 -5.31 45.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 0.64 0.47 0.53 0.57 0.60 0.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 21/08/17 22/05/17 21/02/17 25/11/16 30/08/16 30/05/16 -
Price 0.275 0.28 0.345 0.335 0.27 0.33 0.34 -
P/RPS 0.90 1.57 5.51 0.78 0.88 1.68 4.53 -65.91%
P/EPS -9.48 -8.28 -14.58 -8.12 -6.43 -9.94 -17.80 -34.27%
EY -10.55 -12.08 -6.86 -12.32 -15.54 -10.06 -5.62 52.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.54 0.65 0.61 0.47 0.57 0.57 -4.73%

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