[GHLSYS] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 104.27%
YoY- 111.22%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 53,057 38,996 24,389 11,728 56,967 46,907 28,805 49.98%
PBT 2,832 3,360 2,379 1,207 -19,321 1,635 837 124.54%
Tax 1,520 277 352 -96 -6,728 -871 -181 -
NP 4,352 3,637 2,731 1,111 -26,049 764 656 251.04%
-
NP to SH 4,370 3,637 2,731 1,111 -26,049 764 656 252.01%
-
Tax Rate -53.67% -8.24% -14.80% 7.95% - 53.27% 21.62% -
Total Cost 48,705 35,359 21,658 10,617 83,016 46,143 28,149 43.88%
-
Net Worth 41,129 38,967 39,014 37,514 37,707 60,271 60,851 -22.89%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 41,129 38,967 39,014 37,514 37,707 60,271 60,851 -22.89%
NOSH 144,769 144,325 144,497 144,285 151,986 141,481 142,608 1.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 8.20% 9.33% 11.20% 9.47% -45.73% 1.63% 2.28% -
ROE 10.63% 9.33% 7.00% 2.96% -69.08% 1.27% 1.08% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 36.65 27.02 16.88 8.13 37.48 33.15 20.20 48.49%
EPS 3.01 2.52 1.89 0.77 -18.04 0.54 0.46 247.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2841 0.27 0.27 0.26 0.2481 0.426 0.4267 -23.65%
Adjusted Per Share Value based on latest NOSH - 144,285
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4.65 3.42 2.14 1.03 4.99 4.11 2.52 50.16%
EPS 0.38 0.32 0.24 0.10 -2.28 0.07 0.06 240.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.036 0.0341 0.0342 0.0329 0.033 0.0528 0.0533 -22.92%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.27 0.39 0.35 0.44 0.29 0.35 0.40 -
P/RPS 0.74 1.44 2.07 5.41 0.77 1.06 1.98 -47.95%
P/EPS 8.94 15.48 18.52 57.14 -1.69 64.81 86.96 -77.90%
EY 11.18 6.46 5.40 1.75 -59.10 1.54 1.15 352.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.44 1.30 1.69 1.17 0.82 0.94 0.70%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 19/11/12 17/08/12 23/05/12 29/02/12 10/11/11 29/07/11 -
Price 0.25 0.34 0.36 0.38 0.39 0.35 0.41 -
P/RPS 0.68 1.26 2.13 4.68 1.04 1.06 2.03 -51.60%
P/EPS 8.28 13.49 19.05 49.35 -2.28 64.81 89.13 -79.33%
EY 12.07 7.41 5.25 2.03 -43.95 1.54 1.12 384.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.26 1.33 1.46 1.57 0.82 0.96 -5.61%

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