[GPHAROS] YoY 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
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 47,199 58,223 74,117 65,642 57,598 74,100 106,354 -12.65%
PBT -6,653 -8,000 1,821 497 -6,357 -3,552 20,393 -
Tax -133 -623 -1,307 -392 602 1,022 -5,549 -46.27%
NP -6,786 -8,623 514 105 -5,755 -2,530 14,844 -
-
NP to SH -6,786 -8,623 515 514 -5,394 -2,530 14,844 -
-
Tax Rate - - 71.77% 78.87% - - 27.21% -
Total Cost 53,985 66,846 73,603 65,537 63,353 76,630 91,510 -8.41%
-
Net Worth 67,822 63,753 75,675 74,000 74,000 81,917 87,455 -4.14%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 67,822 63,753 75,675 74,000 74,000 81,917 87,455 -4.14%
NOSH 136,792 136,792 135,772 134,547 134,547 134,547 134,547 0.27%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -14.38% -14.81% 0.69% 0.16% -9.99% -3.41% 13.96% -
ROE -10.01% -13.53% 0.68% 0.69% -7.29% -3.09% 16.97% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 34.80 42.92 54.85 48.79 42.81 55.18 79.05 -12.76%
EPS -5.00 -6.36 0.38 0.38 -4.01 -1.88 11.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.47 0.56 0.55 0.55 0.61 0.65 -4.27%
Adjusted Per Share Value based on latest NOSH - 134,547
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 34.14 42.12 53.61 47.48 41.66 53.60 76.93 -12.65%
EPS -4.91 -6.24 0.37 0.37 -3.90 -1.83 10.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4906 0.4612 0.5474 0.5353 0.5353 0.5926 0.6326 -4.14%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.245 0.20 0.18 0.265 0.26 0.43 0.45 -
P/RPS 0.70 0.47 0.33 0.54 0.61 0.78 0.57 3.48%
P/EPS -4.90 -3.15 47.23 69.37 -6.49 -22.82 4.08 -
EY -20.42 -31.79 2.12 1.44 -15.42 -4.38 24.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.43 0.32 0.48 0.47 0.70 0.69 -5.54%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 18/03/21 28/02/20 28/02/19 28/02/18 21/02/17 22/02/16 24/02/15 -
Price 0.26 0.19 0.22 0.27 0.335 0.43 0.42 -
P/RPS 0.75 0.44 0.40 0.55 0.78 0.78 0.53 5.95%
P/EPS -5.20 -2.99 57.73 70.68 -8.36 -22.82 3.81 -
EY -19.24 -33.46 1.73 1.41 -11.97 -4.38 26.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.40 0.39 0.49 0.61 0.70 0.65 -3.64%

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