[GPHAROS] QoQ Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 36,534 10,706 14,141 8,428 26,064 12,018 6,485 215.61% QoQ % 241.25% -24.29% 67.79% -67.66% 116.87% 85.32% - Horiz. % 563.36% 165.09% 218.06% 129.96% 401.91% 185.32% 100.00%
PBT 18,736 -1,456 883 -3,068 8,831 413 -5,214 - QoQ % 1,386.81% -264.89% 128.78% -134.74% 2,038.26% 107.92% - Horiz. % -359.34% 27.92% -16.94% 58.84% -169.37% -7.92% 100.00%
Tax -4,021 916 -466 435 -2,077 -131 134 - QoQ % -538.97% 296.57% -207.13% 120.94% -1,485.50% -197.76% - Horiz. % -3,000.75% 683.58% -347.76% 324.63% -1,550.00% -97.76% 100.00%
NP 14,715 -540 417 -2,633 6,754 282 -5,080 - QoQ % 2,825.00% -229.50% 115.84% -138.98% 2,295.04% 105.55% - Horiz. % -289.67% 10.63% -8.21% 51.83% -132.95% -5.55% 100.00%
NP to SH 14,715 -540 417 -2,633 6,754 282 -5,080 - QoQ % 2,825.00% -229.50% 115.84% -138.98% 2,295.04% 105.55% - Horiz. % -289.67% 10.63% -8.21% 51.83% -132.95% -5.55% 100.00%
Tax Rate 21.46 % - % 52.77 % - % 23.52 % 31.72 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% -25.85% 0.00% - Horiz. % 67.65% 0.00% 166.36% 0.00% 74.15% 100.00% -
Total Cost 21,819 11,246 13,724 11,061 19,310 11,736 11,565 52.51% QoQ % 94.02% -18.06% 24.08% -42.72% 64.54% 1.48% - Horiz. % 188.66% 97.24% 118.67% 95.64% 166.97% 101.48% 100.00%
Net Worth 78,705 66,277 67,658 67,658 70,420 63,160 62,641 16.39% QoQ % 18.75% -2.04% 0.00% -3.92% 11.49% 0.83% - Horiz. % 125.64% 105.81% 108.01% 108.01% 112.42% 100.83% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 1,795 - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Div Payout % 12.20 % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 78,705 66,277 67,658 67,658 70,420 63,160 62,641 16.39% QoQ % 18.75% -2.04% 0.00% -3.92% 11.49% 0.83% - Horiz. % 125.64% 105.81% 108.01% 108.01% 112.42% 100.83% 100.00%
NOSH 138,079 138,079 138,079 138,079 138,079 137,305 136,177 0.93% QoQ % 0.00% 0.00% 0.00% 0.00% 0.56% 0.83% - Horiz. % 101.40% 101.40% 101.40% 101.40% 101.40% 100.83% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 40.28 % -5.04 % 2.95 % -31.24 % 25.91 % 2.35 % -78.33 % - QoQ % 899.21% -270.85% 109.44% -220.57% 1,002.55% 103.00% - Horiz. % -51.42% 6.43% -3.77% 39.88% -33.08% -3.00% 100.00%
ROE 18.70 % -0.81 % 0.62 % -3.89 % 9.59 % 0.45 % -8.11 % - QoQ % 2,408.64% -230.65% 115.94% -140.56% 2,031.11% 105.55% - Horiz. % -230.58% 9.99% -7.64% 47.97% -118.25% -5.55% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 26.46 7.75 10.24 6.10 18.88 8.75 4.76 212.82% QoQ % 241.42% -24.32% 67.87% -67.69% 115.77% 83.82% - Horiz. % 555.88% 162.82% 215.13% 128.15% 396.64% 183.82% 100.00%
EPS 10.66 -0.39 0.30 -1.91 4.89 0.21 -3.73 - QoQ % 2,833.33% -230.00% 115.71% -139.06% 2,228.57% 105.63% - Horiz. % -285.79% 10.46% -8.04% 51.21% -131.10% -5.63% 100.00%
DPS 1.30 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NAPS 0.5700 0.4800 0.4900 0.4900 0.5100 0.4600 0.4600 15.32% QoQ % 18.75% -2.04% 0.00% -3.92% 10.87% 0.00% - Horiz. % 123.91% 104.35% 106.52% 106.52% 110.87% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 140,775 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 25.95 7.61 10.05 5.99 18.51 8.54 4.61 215.45% QoQ % 241.00% -24.28% 67.78% -67.64% 116.74% 85.25% - Horiz. % 562.91% 165.08% 218.00% 129.93% 401.52% 185.25% 100.00%
EPS 10.45 -0.38 0.30 -1.87 4.80 0.20 -3.61 - QoQ % 2,850.00% -226.67% 116.04% -138.96% 2,300.00% 105.54% - Horiz. % -289.47% 10.53% -8.31% 51.80% -132.96% -5.54% 100.00%
DPS 1.28 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NAPS 0.5591 0.4708 0.4806 0.4806 0.5002 0.4487 0.4450 16.39% QoQ % 18.76% -2.04% 0.00% -3.92% 11.48% 0.83% - Horiz. % 125.64% 105.80% 108.00% 108.00% 112.40% 100.83% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.2250 0.1850 0.2700 0.3500 0.2950 0.3500 0.3600 -
P/RPS 0.85 2.39 2.64 5.73 1.56 4.00 7.56 -76.61% QoQ % -64.44% -9.47% -53.93% 267.31% -61.00% -47.09% - Horiz. % 11.24% 31.61% 34.92% 75.79% 20.63% 52.91% 100.00%
P/EPS 2.11 -47.30 89.40 -18.35 6.03 170.41 -9.65 - QoQ % 104.46% -152.91% 587.19% -404.31% -96.46% 1,865.91% - Horiz. % -21.87% 490.16% -926.42% 190.16% -62.49% -1,765.91% 100.00%
EY 47.36 -2.11 1.12 -5.45 16.58 0.59 -10.36 - QoQ % 2,344.55% -288.39% 120.55% -132.87% 2,710.17% 105.69% - Horiz. % -457.14% 20.37% -10.81% 52.61% -160.04% -5.69% 100.00%
DY 5.78 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
P/NAPS 0.39 0.39 0.55 0.71 0.58 0.76 0.78 -36.92% QoQ % 0.00% -29.09% -22.54% 22.41% -23.68% -2.56% - Horiz. % 50.00% 50.00% 70.51% 91.03% 74.36% 97.44% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 21/11/22 30/08/22 31/05/22 24/02/22 29/11/21 30/08/21 -
Price 0.2300 0.2050 0.2000 0.3000 0.2950 0.2950 0.4100 -
P/RPS 0.87 2.64 1.95 4.92 1.56 3.37 8.61 -78.22% QoQ % -67.05% 35.38% -60.37% 215.38% -53.71% -60.86% - Horiz. % 10.10% 30.66% 22.65% 57.14% 18.12% 39.14% 100.00%
P/EPS 2.16 -52.42 66.22 -15.73 6.03 143.63 -10.99 - QoQ % 104.12% -179.16% 520.98% -360.86% -95.80% 1,406.92% - Horiz. % -19.65% 476.98% -602.55% 143.13% -54.87% -1,306.92% 100.00%
EY 46.33 -1.91 1.51 -6.36 16.58 0.70 -9.10 - QoQ % 2,525.65% -226.49% 123.74% -138.36% 2,268.57% 107.69% - Horiz. % -509.12% 20.99% -16.59% 69.89% -182.20% -7.69% 100.00%
DY 5.65 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
P/NAPS 0.40 0.43 0.41 0.61 0.58 0.64 0.89 -41.24% QoQ % -6.98% 4.88% -32.79% 5.17% -9.38% -28.09% - Horiz. % 44.94% 48.31% 46.07% 68.54% 65.17% 71.91% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Condensed report 1st quarter 2022.pdf 
