[GPHAROS] QoQ Quarter Result on 31-Mar-2023 [#1]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
31-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -122.57%
YoY- -26.13%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 52,858 13,358 15,019 8,436 36,534 10,706 14,141 140.27%
PBT 31,880 -710 1,263 -3,183 18,736 -1,456 883 985.26%
Tax -4,190 -159 -356 -138 -4,021 916 -466 330.67%
NP 27,690 -869 907 -3,321 14,715 -540 417 1527.31%
-
NP to SH 27,690 -869 907 -3,321 14,715 -540 417 1527.31%
-
Tax Rate 13.14% - 28.19% - 21.46% - 52.77% -
Total Cost 25,168 14,227 14,112 11,757 21,819 11,246 13,724 49.65%
-
Net Worth 91,237 73,266 75,943 74,562 78,705 66,277 67,658 21.99%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 6,358 - - - 1,795 - - -
Div Payout % 22.96% - - - 12.20% - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 91,237 73,266 75,943 74,562 78,705 66,277 67,658 21.99%
NOSH 140,775 140,775 140,475 140,475 140,475 140,475 140,475 0.14%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 52.39% -6.51% 6.04% -39.37% 40.28% -5.04% 2.95% -
ROE 30.35% -1.19% 1.19% -4.45% 18.70% -0.81% 0.62% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 38.24 9.66 10.88 6.11 26.46 7.75 10.24 140.12%
EPS 20.03 -0.63 0.66 -2.41 10.66 -0.39 0.30 1533.23%
DPS 4.60 0.00 0.00 0.00 1.30 0.00 0.00 -
NAPS 0.66 0.53 0.55 0.54 0.57 0.48 0.49 21.89%
Adjusted Per Share Value based on latest NOSH - 140,475
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 38.23 9.66 10.86 6.10 26.43 7.74 10.23 140.23%
EPS 20.03 -0.63 0.66 -2.40 10.64 -0.39 0.30 1533.23%
DPS 4.60 0.00 0.00 0.00 1.30 0.00 0.00 -
NAPS 0.66 0.53 0.5493 0.5393 0.5693 0.4794 0.4894 21.99%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.33 0.285 0.265 0.285 0.225 0.185 0.27 -
P/RPS 0.86 2.95 2.44 4.66 0.85 2.39 2.64 -52.55%
P/EPS 1.65 -45.34 40.34 -11.85 2.11 -47.30 89.40 -92.96%
EY 60.70 -2.21 2.48 -8.44 47.36 -2.11 1.12 1321.74%
DY 13.94 0.00 0.00 0.00 5.78 0.00 0.00 -
P/NAPS 0.50 0.54 0.48 0.53 0.39 0.39 0.55 -6.14%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 28/11/23 22/08/23 31/05/23 28/02/23 21/11/22 30/08/22 -
Price 0.325 0.31 0.29 0.28 0.23 0.205 0.20 -
P/RPS 0.85 3.21 2.67 4.58 0.87 2.64 1.95 -42.42%
P/EPS 1.62 -49.31 44.15 -11.64 2.16 -52.42 66.22 -91.51%
EY 61.63 -2.03 2.27 -8.59 46.33 -1.91 1.51 1077.45%
DY 14.15 0.00 0.00 0.00 5.65 0.00 0.00 -
P/NAPS 0.49 0.58 0.53 0.52 0.40 0.43 0.41 12.58%

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