[GPHAROS] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 14.26%
YoY- 30.89%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 31,498 44,809 52,524 41,305 41,455 58,285 87,001 -15.56%
PBT -3,081 -2,138 1,655 -4,875 -6,953 917 26,596 -
Tax -719 -1,185 -872 689 1,148 -293 -6,515 -30.71%
NP -3,800 -3,323 783 -4,186 -5,805 624 20,081 -
-
NP to SH -3,800 -3,323 784 -3,902 -5,646 624 20,081 -
-
Tax Rate - - 52.69% - - 31.95% 24.50% -
Total Cost 35,298 48,132 51,741 45,491 47,260 57,661 66,920 -10.10%
-
Net Worth 70,535 69,178 75,346 69,964 76,691 86,110 92,837 -4.47%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 70,535 69,178 75,346 69,964 76,691 86,110 92,837 -4.47%
NOSH 136,792 136,792 134,547 134,547 134,547 134,547 134,547 0.27%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -12.06% -7.42% 1.49% -10.13% -14.00% 1.07% 23.08% -
ROE -5.39% -4.80% 1.04% -5.58% -7.36% 0.72% 21.63% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 23.22 33.03 39.04 30.70 30.81 43.32 64.66 -15.67%
EPS -2.80 -2.45 0.58 -2.90 -4.20 0.46 14.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.51 0.56 0.52 0.57 0.64 0.69 -4.60%
Adjusted Per Share Value based on latest NOSH - 134,547
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 22.37 31.83 37.31 29.34 29.45 41.40 61.80 -15.56%
EPS -2.70 -2.36 0.56 -2.77 -4.01 0.44 14.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.501 0.4914 0.5352 0.497 0.5448 0.6117 0.6595 -4.47%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.185 0.18 0.235 0.31 0.30 0.33 0.63 -
P/RPS 0.80 0.54 0.60 1.01 0.97 0.76 0.97 -3.15%
P/EPS -6.60 -7.35 40.33 -10.69 -7.15 71.15 4.22 -
EY -15.14 -13.61 2.48 -9.36 -13.99 1.41 23.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.42 0.60 0.53 0.52 0.91 -14.30%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 09/11/20 27/11/19 19/11/18 22/11/17 25/11/16 26/11/15 17/11/14 -
Price 0.18 0.18 0.22 0.275 0.27 0.42 0.53 -
P/RPS 0.78 0.54 0.56 0.90 0.88 0.97 0.82 -0.82%
P/EPS -6.43 -7.35 37.76 -9.48 -6.43 90.56 3.55 -
EY -15.56 -13.61 2.65 -10.55 -15.54 1.10 28.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.39 0.53 0.47 0.66 0.77 -12.30%

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