[GPHAROS] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
21-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 121.42%
YoY- 107.42%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 13,415 21,593 24,337 16,143 15,814 19,353 20,921 -7.13%
PBT -5,862 166 5,373 597 -4,417 -6,202 -2,083 18.81%
Tax 562 -436 -1,081 -546 1,006 966 -171 -
NP -5,300 -270 4,292 51 -3,411 -5,236 -2,254 15.30%
-
NP to SH -5,300 -270 4,417 253 -3,411 -5,236 -2,254 15.30%
-
Tax Rate - 262.65% 20.12% 91.46% - - - -
Total Cost 18,715 21,863 20,045 16,092 19,225 24,589 23,175 -3.49%
-
Net Worth 63,753 75,675 74,000 74,000 82,073 87,455 72,655 -2.15%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 63,753 75,675 74,000 74,000 82,073 87,455 72,655 -2.15%
NOSH 136,792 135,772 134,547 134,547 134,547 134,547 134,547 0.27%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -39.51% -1.25% 17.64% 0.32% -21.57% -27.06% -10.77% -
ROE -8.31% -0.36% 5.97% 0.34% -4.16% -5.99% -3.10% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 9.89 15.98 18.09 12.00 11.75 14.38 15.55 -7.26%
EPS -3.91 -0.20 3.28 0.19 -2.54 -3.89 -1.68 15.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.56 0.55 0.55 0.61 0.65 0.54 -2.28%
Adjusted Per Share Value based on latest NOSH - 134,547
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 9.70 15.62 17.60 11.68 11.44 14.00 15.13 -7.13%
EPS -3.83 -0.20 3.20 0.18 -2.47 -3.79 -1.63 15.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4612 0.5474 0.5353 0.5353 0.5937 0.6326 0.5256 -2.15%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.20 0.18 0.265 0.26 0.43 0.45 0.285 -
P/RPS 2.02 1.13 1.47 2.17 3.66 3.13 1.83 1.65%
P/EPS -5.12 -90.09 8.07 138.27 -16.96 -11.56 -17.01 -18.12%
EY -19.54 -1.11 12.39 0.72 -5.90 -8.65 -5.88 22.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.32 0.48 0.47 0.70 0.69 0.53 -3.42%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 28/02/19 28/02/18 21/02/17 22/02/16 24/02/15 20/02/14 -
Price 0.19 0.22 0.27 0.335 0.43 0.42 0.305 -
P/RPS 1.92 1.38 1.49 2.79 3.66 2.92 1.96 -0.34%
P/EPS -4.86 -110.11 8.22 178.16 -16.96 -10.79 -18.21 -19.75%
EY -20.56 -0.91 12.16 0.56 -5.90 -9.27 -5.49 24.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.39 0.49 0.61 0.70 0.65 0.56 -5.45%

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