[GPHAROS] QoQ 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- -54.83%
YoY- -1862.96%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
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 18,787 6,885 5,825 13,415 13,753 15,403 15,652 12.90%
PBT 3,580 -2,920 -3,741 -5,862 -2,700 258 304 415.29%
Tax -733 -146 161 562 -723 -184 -278 90.51%
NP 2,847 -3,066 -3,580 -5,300 -3,423 74 26 2169.31%
-
NP to SH 2,847 -3,066 -3,580 -5,300 -3,423 74 26 2169.31%
-
Tax Rate 20.47% - - - - 71.32% 91.45% -
Total Cost 15,940 9,951 9,405 18,715 17,176 15,329 15,626 1.33%
-
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 15.15% -44.53% -61.46% -39.51% -24.89% 0.48% 0.17% -
ROE 4.04% -5.51% -6.14% -8.31% -4.95% 0.10% 0.03% -
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 13.85 5.08 4.29 9.89 10.14 11.40 11.58 12.63%
EPS 2.10 -2.26 -2.64 -3.91 -2.52 0.05 0.02 2106.87%
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 13.59 4.98 4.21 9.70 9.95 11.14 11.32 12.91%
EPS 2.06 -2.22 -2.59 -3.83 -2.48 0.05 0.02 2078.83%
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 1.34 2.96 2.79 2.02 1.78 2.06 2.12 -26.28%
P/EPS 8.81 -6.64 -4.55 -5.12 -7.13 429.14 1,273.39 -96.33%
EY 11.35 -15.07 -21.99 -19.54 -14.02 0.23 0.08 2595.77%
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 1.30 5.12 3.49 1.92 1.78 1.62 2.16 -28.64%
P/EPS 8.58 -11.50 -5.68 -4.86 -7.13 337.84 1,299.38 -96.44%
EY 11.66 -8.69 -17.59 -20.56 -14.02 0.30 0.08 2644.50%
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