[GPHAROS] YoY Quarter Result on 30-Jun-2018 [#2]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -164.68%
YoY- 52.72%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 6,485 6,885 15,403 17,786 15,510 16,292 19,823 -16.97%
PBT -5,214 -2,920 258 133 -1,677 -2,269 -59 110.90%
Tax 134 -146 -184 -786 178 343 66 12.51%
NP -5,080 -3,066 74 -653 -1,499 -1,926 7 -
-
NP to SH -5,080 -3,066 74 -652 -1,379 -1,896 7 -
-
Tax Rate - - 71.32% 590.98% - - - -
Total Cost 11,565 9,951 15,329 18,439 17,009 18,218 19,816 -8.57%
-
Net Worth 62,641 55,614 75,675 75,346 69,964 78,037 83,419 -4.65%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 62,641 55,614 75,675 75,346 69,964 78,037 83,419 -4.65%
NOSH 136,122 136,792 135,772 134,547 134,547 134,547 134,547 0.19%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -78.33% -44.53% 0.48% -3.67% -9.66% -11.82% 0.04% -
ROE -8.11% -5.51% 0.10% -0.87% -1.97% -2.43% 0.01% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 4.76 5.08 11.40 13.22 11.53 12.11 14.73 -17.14%
EPS -3.73 -2.26 0.05 -0.48 -1.02 -1.41 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.41 0.56 0.56 0.52 0.58 0.62 -4.84%
Adjusted Per Share Value based on latest NOSH - 134,547
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 4.61 4.89 10.94 12.63 11.02 11.57 14.08 -16.96%
EPS -3.61 -2.18 0.05 -0.46 -0.98 -1.35 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.445 0.3951 0.5376 0.5352 0.497 0.5543 0.5926 -4.65%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.36 0.15 0.235 0.255 0.31 0.33 0.41 -
P/RPS 7.56 2.96 2.06 1.93 2.69 2.73 2.78 18.12%
P/EPS -9.65 -6.64 429.14 -52.62 -30.25 -23.42 7,880.61 -
EY -10.36 -15.07 0.23 -1.90 -3.31 -4.27 0.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.37 0.42 0.46 0.60 0.57 0.66 2.82%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/08/21 24/08/20 27/08/19 30/08/18 21/08/17 30/08/16 19/08/15 -
Price 0.41 0.26 0.185 0.29 0.28 0.33 0.34 -
P/RPS 8.61 5.12 1.62 2.19 2.43 2.73 2.31 24.49%
P/EPS -10.99 -11.50 337.84 -59.84 -27.32 -23.42 6,535.14 -
EY -9.10 -8.69 0.30 -1.67 -3.66 -4.27 0.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.63 0.33 0.52 0.54 0.57 0.55 8.34%

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