[GPHAROS] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -73.74%
YoY- -115.39%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 31,055 33,680 23,933 26,396 35,227 67,865 39,570 -3.95%
PBT 562 1,222 -5,099 -5,463 -2,521 26,956 1,073 -10.21%
Tax -462 -865 340 956 448 -6,728 -630 -5.03%
NP 100 357 -4,759 -4,507 -2,073 20,228 443 -21.96%
-
NP to SH 100 356 -4,551 -4,465 -2,073 20,228 443 -21.96%
-
Tax Rate 82.21% 70.79% - - - 24.96% 58.71% -
Total Cost 30,955 33,323 28,692 30,903 37,300 47,637 39,127 -3.82%
-
Net Worth 75,675 75,346 69,964 78,037 83,419 94,182 78,037 -0.51%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 75,675 75,346 69,964 78,037 83,419 94,182 78,037 -0.51%
NOSH 135,772 134,547 134,547 134,547 134,547 134,547 134,547 0.15%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 0.32% 1.06% -19.88% -17.07% -5.88% 29.81% 1.12% -
ROE 0.13% 0.47% -6.50% -5.72% -2.49% 21.48% 0.57% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 22.98 25.03 17.79 19.62 26.18 50.44 29.41 -4.02%
EPS 0.07 0.26 -3.38 -3.32 -1.54 15.03 0.33 -22.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.56 0.52 0.58 0.62 0.70 0.58 -0.58%
Adjusted Per Share Value based on latest NOSH - 134,547
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 22.06 23.92 17.00 18.75 25.02 48.21 28.11 -3.95%
EPS 0.07 0.25 -3.23 -3.17 -1.47 14.37 0.31 -21.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5376 0.5352 0.497 0.5543 0.5926 0.669 0.5543 -0.50%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.235 0.255 0.31 0.33 0.41 0.81 0.35 -
P/RPS 1.02 1.02 1.74 1.68 1.57 1.61 1.19 -2.53%
P/EPS 317.57 96.37 -9.16 -9.94 -26.61 5.39 106.30 20.00%
EY 0.31 1.04 -10.91 -10.06 -3.76 18.56 0.94 -16.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.46 0.60 0.57 0.66 1.16 0.60 -5.76%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 27/08/19 30/08/18 21/08/17 30/08/16 19/08/15 28/08/14 05/08/13 -
Price 0.185 0.29 0.28 0.33 0.34 0.985 0.36 -
P/RPS 0.81 1.16 1.57 1.68 1.30 1.95 1.22 -6.59%
P/EPS 250.00 109.60 -8.28 -9.94 -22.07 6.55 109.34 14.77%
EY 0.40 0.91 -12.08 -10.06 -4.53 15.26 0.91 -12.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.52 0.54 0.57 0.55 1.41 0.62 -9.97%

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