[GHLSYS] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 48.64%
YoY- 28.02%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 210,208 164,933 154,400 140,120 99,036 64,031 67,964 112.42%
PBT 17,660 11,121 10,769 10,208 6,188 3,280 7,370 79.16%
Tax -4,360 -4,750 -2,309 -1,042 -28 1,885 49 -
NP 13,300 6,371 8,460 9,166 6,160 5,165 7,420 47.61%
-
NP to SH 13,348 6,529 8,541 9,174 6,172 5,264 7,474 47.25%
-
Tax Rate 24.69% 42.71% 21.44% 10.21% 0.45% -57.47% -0.66% -
Total Cost 196,908 158,562 145,940 130,954 92,876 58,866 60,544 119.67%
-
Net Worth 228,071 149,840 150,426 130,864 91,736 51,621 48,829 179.68%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 228,071 149,840 150,426 130,864 91,736 51,621 48,829 179.68%
NOSH 641,730 430,822 381,309 337,279 241,093 169,806 159,261 153.43%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 6.33% 3.86% 5.48% 6.54% 6.22% 8.07% 10.92% -
ROE 5.85% 4.36% 5.68% 7.01% 6.73% 10.20% 15.31% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 32.76 38.28 40.49 41.54 41.08 37.71 42.67 -16.16%
EPS 2.08 1.19 2.24 2.72 2.56 3.10 4.69 -41.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3554 0.3478 0.3945 0.388 0.3805 0.304 0.3066 10.35%
Adjusted Per Share Value based on latest NOSH - 422,777
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 18.42 14.45 13.53 12.28 8.68 5.61 5.95 112.55%
EPS 1.17 0.57 0.75 0.80 0.54 0.46 0.65 48.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1998 0.1313 0.1318 0.1146 0.0804 0.0452 0.0428 179.58%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.04 0.72 1.26 0.92 0.87 0.71 0.42 -
P/RPS 3.17 1.88 3.11 2.21 2.12 1.88 0.98 118.87%
P/EPS 50.00 47.51 56.25 33.82 33.98 22.90 8.95 215.17%
EY 2.00 2.10 1.78 2.96 2.94 4.37 11.17 -68.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.93 2.07 3.19 2.37 2.29 2.34 1.37 66.07%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 25/02/15 26/11/14 20/08/14 28/05/14 20/02/14 18/11/13 -
Price 1.12 0.85 0.74 0.935 0.845 0.805 0.825 -
P/RPS 3.42 2.22 1.83 2.25 2.06 2.13 1.93 46.48%
P/EPS 53.85 56.09 33.04 34.38 33.01 25.97 17.58 111.06%
EY 1.86 1.78 3.03 2.91 3.03 3.85 5.69 -52.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.15 2.44 1.88 2.41 2.22 2.65 2.69 11.10%

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