[GHLSYS] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 4.31%
YoY- 54.14%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 140,120 99,036 64,031 67,964 67,444 69,868 53,057 91.40%
PBT 10,208 6,188 3,280 7,370 6,908 8,012 2,832 135.64%
Tax -1,042 -28 1,885 49 208 0 1,520 -
NP 9,166 6,160 5,165 7,420 7,116 8,012 4,352 64.53%
-
NP to SH 9,174 6,172 5,264 7,474 7,166 8,040 4,370 64.17%
-
Tax Rate 10.21% 0.45% -57.47% -0.66% -3.01% 0.00% -53.67% -
Total Cost 130,954 92,876 58,866 60,544 60,328 61,856 48,705 93.70%
-
Net Worth 130,864 91,736 51,621 48,829 44,787 43,972 41,129 116.78%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 130,864 91,736 51,621 48,829 44,787 43,972 41,129 116.78%
NOSH 337,279 241,093 169,806 159,261 145,650 145,652 144,769 76.01%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.54% 6.22% 8.07% 10.92% 10.55% 11.47% 8.20% -
ROE 7.01% 6.73% 10.20% 15.31% 16.00% 18.28% 10.63% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 41.54 41.08 37.71 42.67 46.31 47.97 36.65 8.73%
EPS 2.72 2.56 3.10 4.69 4.92 5.52 3.01 -6.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.388 0.3805 0.304 0.3066 0.3075 0.3019 0.2841 23.16%
Adjusted Per Share Value based on latest NOSH - 171,440
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 12.28 8.68 5.61 5.95 5.91 6.12 4.65 91.39%
EPS 0.80 0.54 0.46 0.65 0.63 0.70 0.38 64.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1146 0.0804 0.0452 0.0428 0.0392 0.0385 0.036 116.85%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.92 0.87 0.71 0.42 0.315 0.285 0.27 -
P/RPS 2.21 2.12 1.88 0.98 0.68 0.59 0.74 107.79%
P/EPS 33.82 33.98 22.90 8.95 6.40 5.16 8.94 143.37%
EY 2.96 2.94 4.37 11.17 15.62 19.37 11.18 -58.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 2.29 2.34 1.37 1.02 0.94 0.95 84.25%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 28/05/14 20/02/14 18/11/13 23/08/13 28/05/13 21/02/13 -
Price 0.935 0.845 0.805 0.825 0.44 0.28 0.25 -
P/RPS 2.25 2.06 2.13 1.93 0.95 0.58 0.68 122.53%
P/EPS 34.38 33.01 25.97 17.58 8.94 5.07 8.28 159.00%
EY 2.91 3.03 3.85 5.69 11.18 19.71 12.07 -61.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 2.22 2.65 2.69 1.43 0.93 0.88 96.10%

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