[GHLSYS] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 97.28%
YoY- 93.52%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 52,552 49,133 45,741 45,301 24,759 15,475 17,251 110.28%
PBT 4,415 3,045 2,973 3,557 1,547 -2,248 2,074 65.55%
Tax -1,090 -3,018 -1,211 -514 -7 1,848 -67 543.14%
NP 3,325 27 1,762 3,043 1,540 -400 2,007 40.05%
-
NP to SH 3,337 124 1,820 3,044 1,543 -343 2,023 39.64%
-
Tax Rate 24.69% 99.11% 40.73% 14.45% 0.45% - 3.23% -
Total Cost 49,227 49,106 43,979 42,258 23,219 15,875 15,244 118.63%
-
Net Worth 228,071 200,138 166,974 164,037 91,736 57,928 52,563 166.26%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 228,071 200,138 166,974 164,037 91,736 57,928 52,563 166.26%
NOSH 641,730 574,285 423,255 422,777 241,093 190,555 171,440 141.27%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 6.33% 0.05% 3.85% 6.72% 6.22% -2.58% 11.63% -
ROE 1.46% 0.06% 1.09% 1.86% 1.68% -0.59% 3.85% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 8.19 8.56 10.81 10.72 10.27 8.12 10.06 -12.82%
EPS 0.52 0.07 0.43 0.72 0.64 -0.18 1.18 -42.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3554 0.3485 0.3945 0.388 0.3805 0.304 0.3066 10.35%
Adjusted Per Share Value based on latest NOSH - 422,777
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 4.60 4.30 4.01 3.97 2.17 1.36 1.51 110.28%
EPS 0.29 0.01 0.16 0.27 0.14 -0.03 0.18 37.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1998 0.1753 0.1463 0.1437 0.0804 0.0507 0.046 166.44%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.04 0.72 1.26 0.92 0.87 0.71 0.42 -
P/RPS 12.70 8.42 11.66 8.59 8.47 8.74 4.17 110.25%
P/EPS 200.00 3,334.56 293.02 127.78 135.94 -394.44 35.59 216.41%
EY 0.50 0.03 0.34 0.78 0.74 -0.25 2.81 -68.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.93 2.07 3.19 2.37 2.29 2.34 1.37 66.07%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 25/02/15 26/11/14 20/08/14 28/05/14 20/02/14 18/11/13 -
Price 1.12 0.85 0.74 0.935 0.845 0.805 0.825 -
P/RPS 13.68 9.94 6.85 8.73 8.23 9.91 8.20 40.70%
P/EPS 215.38 3,936.64 172.09 129.86 132.03 -447.22 69.92 111.85%
EY 0.46 0.03 0.58 0.77 0.76 -0.22 1.43 -53.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.15 2.44 1.88 2.41 2.22 2.65 2.69 11.10%

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