[GPHAROS] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 114.54%
YoY- 109.53%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 76,861 75,389 73,113 65,642 57,778 55,465 55,917 23.60%
PBT 7,028 6,819 5,009 497 -3,815 -5,528 -6,594 -
Tax -1,952 -1,597 -633 -392 -47 -205 150 -
NP 5,076 5,222 4,376 105 -3,862 -5,733 -6,444 -
-
NP to SH 5,202 5,422 4,695 514 -3,535 -5,365 -6,007 -
-
Tax Rate 27.77% 23.42% 12.64% 78.87% - - - -
Total Cost 71,785 70,167 68,737 65,537 61,640 61,198 62,361 9.82%
-
Net Worth 75,346 75,346 76,691 74,000 69,964 69,964 71,309 3.73%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 75,346 75,346 76,691 74,000 69,964 69,964 71,309 3.73%
NOSH 134,547 134,547 134,547 134,547 134,546 134,547 134,547 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 6.60% 6.93% 5.99% 0.16% -6.68% -10.34% -11.52% -
ROE 6.90% 7.20% 6.12% 0.69% -5.05% -7.67% -8.42% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 57.13 56.03 54.34 48.79 42.94 41.22 41.56 23.60%
EPS 3.87 4.03 3.49 0.38 -2.63 -3.99 -4.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.56 0.57 0.55 0.52 0.52 0.53 3.73%
Adjusted Per Share Value based on latest NOSH - 134,547
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 54.60 53.55 51.94 46.63 41.04 39.40 39.72 23.60%
EPS 3.70 3.85 3.34 0.37 -2.51 -3.81 -4.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5352 0.5352 0.5448 0.5257 0.497 0.497 0.5066 3.72%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.235 0.255 0.29 0.265 0.31 0.31 0.34 -
P/RPS 0.41 0.46 0.53 0.54 0.72 0.75 0.82 -36.97%
P/EPS 6.08 6.33 8.31 69.37 -11.80 -7.77 -7.62 -
EY 16.45 15.80 12.03 1.44 -8.48 -12.86 -13.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.46 0.51 0.48 0.60 0.60 0.64 -24.46%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 19/11/18 30/08/18 30/05/18 28/02/18 22/11/17 21/08/17 22/05/17 -
Price 0.22 0.29 0.29 0.27 0.275 0.28 0.345 -
P/RPS 0.39 0.52 0.53 0.55 0.64 0.68 0.83 -39.53%
P/EPS 5.69 7.20 8.31 70.68 -10.47 -7.02 -7.73 -
EY 17.57 13.90 12.03 1.41 -9.55 -14.24 -12.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.52 0.51 0.49 0.53 0.54 0.65 -28.84%

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