[GHLSYS] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 136.02%
YoY- 403.57%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 92,552 360,166 264,902 179,332 86,619 334,417 247,028 -48.06%
PBT 7,850 40,684 28,886 20,700 8,989 19,668 10,708 -18.71%
Tax -2,664 -12,541 -9,418 -6,772 -3,099 -12,660 -9,588 -57.45%
NP 5,186 28,143 19,468 13,928 5,890 7,008 1,120 178.06%
-
NP to SH 5,184 28,159 19,488 13,949 5,910 13,527 7,549 -22.18%
-
Tax Rate 33.94% 30.83% 32.60% 32.71% 34.48% 64.37% 89.54% -
Total Cost 87,366 332,023 245,434 165,404 80,729 327,409 245,908 -49.86%
-
Net Worth 513,332 508,880 500,433 496,761 488,508 419,664 475,029 5.31%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 513,332 508,880 500,433 496,761 488,508 419,664 475,029 5.31%
NOSH 1,141,500 1,141,500 1,141,500 1,141,500 1,141,500 1,141,500 761,000 31.06%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 5.60% 7.81% 7.35% 7.77% 6.80% 2.10% 0.45% -
ROE 1.01% 5.53% 3.89% 2.81% 1.21% 3.22% 1.59% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 8.11 31.55 23.21 15.72 7.59 33.61 32.56 -60.44%
EPS 0.45 2.47 1.71 1.22 0.52 1.68 1.01 -41.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4497 0.4458 0.4384 0.4355 0.4283 0.4218 0.6261 -19.81%
Adjusted Per Share Value based on latest NOSH - 1,141,500
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 8.11 31.55 23.21 15.71 7.59 29.30 21.64 -48.05%
EPS 0.45 2.47 1.71 1.22 0.52 1.19 0.66 -22.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4497 0.4458 0.4384 0.4352 0.428 0.3676 0.4161 5.31%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.52 1.74 1.87 1.80 1.73 1.90 2.02 -
P/RPS 18.75 5.51 8.06 11.45 22.78 5.65 6.20 109.26%
P/EPS 334.70 70.54 109.53 147.19 333.87 139.75 203.02 39.59%
EY 0.30 1.42 0.91 0.68 0.30 0.72 0.49 -27.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.38 3.90 4.27 4.13 4.04 4.50 3.23 3.07%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 22/02/22 25/11/21 25/08/21 25/05/21 23/02/21 19/11/20 -
Price 1.52 1.45 1.88 1.99 1.79 1.80 1.79 -
P/RPS 18.75 4.60 8.10 12.66 23.57 5.36 5.50 126.68%
P/EPS 334.70 58.78 110.12 162.73 345.45 132.39 179.90 51.32%
EY 0.30 1.70 0.91 0.61 0.29 0.76 0.56 -34.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.38 3.25 4.29 4.57 4.18 4.27 2.86 11.79%

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