[GPHAROS] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
19-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -4.06%
YoY- 247.16%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 71,492 73,875 74,117 76,861 75,389 73,113 65,642 5.87%
PBT 1,161 1,036 1,821 7,028 6,819 5,009 497 76.32%
Tax -904 -1,506 -1,307 -1,952 -1,597 -633 -392 74.81%
NP 257 -470 514 5,076 5,222 4,376 105 81.91%
-
NP to SH 259 -467 515 5,202 5,422 4,695 514 -36.75%
-
Tax Rate 77.86% 145.37% 71.77% 27.77% 23.42% 12.64% 78.87% -
Total Cost 71,235 74,345 73,603 71,785 70,167 68,737 65,537 5.73%
-
Net Worth 75,675 75,675 75,675 75,346 75,346 76,691 74,000 1.50%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 75,675 75,675 75,675 75,346 75,346 76,691 74,000 1.50%
NOSH 135,772 135,772 135,772 134,547 134,547 134,547 134,547 0.60%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 0.36% -0.64% 0.69% 6.60% 6.93% 5.99% 0.16% -
ROE 0.34% -0.62% 0.68% 6.90% 7.20% 6.12% 0.69% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 52.90 54.67 54.85 57.13 56.03 54.34 48.79 5.55%
EPS 0.19 -0.35 0.38 3.87 4.03 3.49 0.38 -37.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.56 0.56 0.56 0.56 0.57 0.55 1.21%
Adjusted Per Share Value based on latest NOSH - 134,547
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 50.78 52.48 52.65 54.60 53.55 51.94 46.63 5.86%
EPS 0.18 -0.33 0.37 3.70 3.85 3.34 0.37 -38.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5376 0.5376 0.5376 0.5352 0.5352 0.5448 0.5257 1.50%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.235 0.245 0.18 0.235 0.255 0.29 0.265 -
P/RPS 0.44 0.45 0.33 0.41 0.46 0.53 0.54 -12.79%
P/EPS 122.61 -70.90 47.23 6.08 6.33 8.31 69.37 46.33%
EY 0.82 -1.41 2.12 16.45 15.80 12.03 1.44 -31.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.32 0.42 0.46 0.51 0.48 -8.53%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 28/05/19 28/02/19 19/11/18 30/08/18 30/05/18 28/02/18 -
Price 0.185 0.25 0.22 0.22 0.29 0.29 0.27 -
P/RPS 0.35 0.46 0.40 0.39 0.52 0.53 0.55 -26.07%
P/EPS 96.53 -72.34 57.73 5.69 7.20 8.31 70.68 23.16%
EY 1.04 -1.38 1.73 17.57 13.90 12.03 1.41 -18.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.45 0.39 0.39 0.52 0.51 0.49 -23.22%

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