[GPHAROS] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -1358.1%
YoY- -23.85%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 24,337 17,372 15,510 8,423 16,143 15,059 16,292 30.58%
PBT 5,373 224 -1,677 -3,433 597 -1,489 -2,269 -
Tax -1,081 349 178 162 -546 191 343 -
NP 4,292 573 -1,499 -3,271 51 -1,298 -1,926 -
-
NP to SH 4,417 649 -1,379 -3,183 253 -1,181 -1,896 -
-
Tax Rate 20.12% -155.80% - - 91.46% - - -
Total Cost 20,045 16,799 17,009 11,694 16,092 16,357 18,218 6.56%
-
Net Worth 74,000 69,964 69,964 71,309 74,000 76,691 78,037 -3.46%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 74,000 69,964 69,964 71,309 74,000 76,691 78,037 -3.46%
NOSH 134,547 134,547 134,547 134,547 134,547 134,547 134,547 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 17.64% 3.30% -9.66% -38.83% 0.32% -8.62% -11.82% -
ROE 5.97% 0.93% -1.97% -4.46% 0.34% -1.54% -2.43% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 18.09 12.91 11.53 6.26 12.00 11.19 12.11 30.58%
EPS 3.28 0.48 -1.02 -2.37 0.19 -0.88 -1.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.52 0.52 0.53 0.55 0.57 0.58 -3.46%
Adjusted Per Share Value based on latest NOSH - 134,547
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 17.29 12.34 11.02 5.98 11.47 10.70 11.57 30.61%
EPS 3.14 0.46 -0.98 -2.26 0.18 -0.84 -1.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5257 0.497 0.497 0.5066 0.5257 0.5448 0.5543 -3.46%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.265 0.31 0.31 0.34 0.26 0.30 0.33 -
P/RPS 1.47 2.40 2.69 5.43 2.17 2.68 2.73 -33.73%
P/EPS 8.07 64.27 -30.25 -14.37 138.27 -34.18 -23.42 -
EY 12.39 1.56 -3.31 -6.96 0.72 -2.93 -4.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.60 0.60 0.64 0.47 0.53 0.57 -10.79%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 22/11/17 21/08/17 22/05/17 21/02/17 25/11/16 30/08/16 -
Price 0.27 0.275 0.28 0.345 0.335 0.27 0.33 -
P/RPS 1.49 2.13 2.43 5.51 2.79 2.41 2.73 -33.14%
P/EPS 8.22 57.01 -27.32 -14.58 178.16 -30.76 -23.42 -
EY 12.16 1.75 -3.66 -6.86 0.56 -3.25 -4.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.53 0.54 0.65 0.61 0.47 0.57 -9.56%

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