[GHLSYS] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 20.15%
YoY- 116.78%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 50,973 33,722 17,467 53,057 38,996 24,389 11,728 166.08%
PBT 5,528 3,454 2,003 2,832 3,360 2,379 1,207 175.53%
Tax 37 104 0 1,520 277 352 -96 -
NP 5,565 3,558 2,003 4,352 3,637 2,731 1,111 192.46%
-
NP to SH 5,606 3,583 2,010 4,370 3,637 2,731 1,111 193.89%
-
Tax Rate -0.67% -3.01% 0.00% -53.67% -8.24% -14.80% 7.95% -
Total Cost 45,408 30,164 15,464 48,705 35,359 21,658 10,617 163.25%
-
Net Worth 48,829 44,787 43,972 41,129 38,967 39,014 37,514 19.19%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 48,829 44,787 43,972 41,129 38,967 39,014 37,514 19.19%
NOSH 159,261 145,650 145,652 144,769 144,325 144,497 144,285 6.79%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 10.92% 10.55% 11.47% 8.20% 9.33% 11.20% 9.47% -
ROE 11.48% 8.00% 4.57% 10.63% 9.33% 7.00% 2.96% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 32.01 23.15 11.99 36.65 27.02 16.88 8.13 149.13%
EPS 3.52 2.46 1.38 3.01 2.52 1.89 0.77 175.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3066 0.3075 0.3019 0.2841 0.27 0.27 0.26 11.60%
Adjusted Per Share Value based on latest NOSH - 143,962
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 4.47 2.95 1.53 4.65 3.42 2.14 1.03 165.82%
EPS 0.49 0.31 0.18 0.38 0.32 0.24 0.10 188.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0428 0.0392 0.0385 0.036 0.0341 0.0342 0.0329 19.15%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.42 0.315 0.285 0.27 0.39 0.35 0.44 -
P/RPS 1.31 1.36 2.38 0.74 1.44 2.07 5.41 -61.11%
P/EPS 11.93 12.80 20.65 8.94 15.48 18.52 57.14 -64.77%
EY 8.38 7.81 4.84 11.18 6.46 5.40 1.75 183.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.02 0.94 0.95 1.44 1.30 1.69 -13.04%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 23/08/13 28/05/13 21/02/13 19/11/12 17/08/12 23/05/12 -
Price 0.825 0.44 0.28 0.25 0.34 0.36 0.38 -
P/RPS 2.58 1.90 2.33 0.68 1.26 2.13 4.68 -32.74%
P/EPS 23.44 17.89 20.29 8.28 13.49 19.05 49.35 -39.09%
EY 4.27 5.59 4.93 12.07 7.41 5.25 2.03 64.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 1.43 0.93 0.88 1.26 1.33 1.46 50.23%

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