[GHLSYS] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -6.1%
YoY- 20.46%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 115,800 70,060 24,759 64,031 50,973 33,722 17,467 252.50%
PBT 8,077 5,104 1,547 3,280 5,528 3,454 2,003 153.13%
Tax -1,732 -521 -7 1,885 37 104 0 -
NP 6,345 4,583 1,540 5,165 5,565 3,558 2,003 115.54%
-
NP to SH 6,406 4,587 1,543 5,264 5,606 3,583 2,010 116.41%
-
Tax Rate 21.44% 10.21% 0.45% -57.47% -0.67% -3.01% 0.00% -
Total Cost 109,455 65,477 23,219 58,866 45,408 30,164 15,464 268.20%
-
Net Worth 150,426 130,864 91,736 51,621 48,829 44,787 43,972 126.86%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 150,426 130,864 91,736 51,621 48,829 44,787 43,972 126.86%
NOSH 381,309 337,279 241,093 169,806 159,261 145,650 145,652 89.83%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 5.48% 6.54% 6.22% 8.07% 10.92% 10.55% 11.47% -
ROE 4.26% 3.51% 1.68% 10.20% 11.48% 8.00% 4.57% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 30.37 20.77 10.27 37.71 32.01 23.15 11.99 85.71%
EPS 1.68 1.36 0.64 3.10 3.52 2.46 1.38 13.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3945 0.388 0.3805 0.304 0.3066 0.3075 0.3019 19.50%
Adjusted Per Share Value based on latest NOSH - 190,555
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 10.14 6.14 2.17 5.61 4.47 2.95 1.53 252.42%
EPS 0.56 0.40 0.14 0.46 0.49 0.31 0.18 112.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1318 0.1146 0.0804 0.0452 0.0428 0.0392 0.0385 126.97%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.26 0.92 0.87 0.71 0.42 0.315 0.285 -
P/RPS 4.15 4.43 8.47 1.88 1.31 1.36 2.38 44.82%
P/EPS 75.00 67.65 135.94 22.90 11.93 12.80 20.65 136.09%
EY 1.33 1.48 0.74 4.37 8.38 7.81 4.84 -57.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.19 2.37 2.29 2.34 1.37 1.02 0.94 125.65%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 20/08/14 28/05/14 20/02/14 18/11/13 23/08/13 28/05/13 -
Price 0.74 0.935 0.845 0.805 0.825 0.44 0.28 -
P/RPS 2.44 4.50 8.23 2.13 2.58 1.90 2.33 3.12%
P/EPS 44.05 68.75 132.03 25.97 23.44 17.89 20.29 67.58%
EY 2.27 1.45 0.76 3.85 4.27 5.59 4.93 -40.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.41 2.22 2.65 2.69 1.43 0.93 59.80%

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