[GHLSYS] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -10.87%
YoY- 31.2%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 99,036 64,031 67,964 67,444 69,868 53,057 51,994 53.72%
PBT 6,188 3,280 7,370 6,908 8,012 2,832 4,480 24.05%
Tax -28 1,885 49 208 0 1,520 369 -
NP 6,160 5,165 7,420 7,116 8,012 4,352 4,849 17.31%
-
NP to SH 6,172 5,264 7,474 7,166 8,040 4,370 4,849 17.46%
-
Tax Rate 0.45% -57.47% -0.66% -3.01% 0.00% -53.67% -8.24% -
Total Cost 92,876 58,866 60,544 60,328 61,856 48,705 47,145 57.21%
-
Net Worth 91,736 51,621 48,829 44,787 43,972 41,129 38,967 77.06%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 91,736 51,621 48,829 44,787 43,972 41,129 38,967 77.06%
NOSH 241,093 169,806 159,261 145,650 145,652 144,769 144,325 40.83%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.22% 8.07% 10.92% 10.55% 11.47% 8.20% 9.33% -
ROE 6.73% 10.20% 15.31% 16.00% 18.28% 10.63% 12.44% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 41.08 37.71 42.67 46.31 47.97 36.65 36.03 9.14%
EPS 2.56 3.10 4.69 4.92 5.52 3.01 3.36 -16.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3805 0.304 0.3066 0.3075 0.3019 0.2841 0.27 25.72%
Adjusted Per Share Value based on latest NOSH - 145,648
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 8.68 5.61 5.95 5.91 6.12 4.65 4.55 53.87%
EPS 0.54 0.46 0.65 0.63 0.70 0.38 0.42 18.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0804 0.0452 0.0428 0.0392 0.0385 0.036 0.0341 77.23%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.87 0.71 0.42 0.315 0.285 0.27 0.39 -
P/RPS 2.12 1.88 0.98 0.68 0.59 0.74 1.08 56.83%
P/EPS 33.98 22.90 8.95 6.40 5.16 8.94 11.61 104.74%
EY 2.94 4.37 11.17 15.62 19.37 11.18 8.62 -51.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 2.34 1.37 1.02 0.94 0.95 1.44 36.28%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 20/02/14 18/11/13 23/08/13 28/05/13 21/02/13 19/11/12 -
Price 0.845 0.805 0.825 0.44 0.28 0.25 0.34 -
P/RPS 2.06 2.13 1.93 0.95 0.58 0.68 0.94 68.79%
P/EPS 33.01 25.97 17.58 8.94 5.07 8.28 10.12 120.10%
EY 3.03 3.85 5.69 11.18 19.71 12.07 9.88 -54.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 2.65 2.69 1.43 0.93 0.88 1.26 45.92%

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