[GHLSYS] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 28.61%
YoY- 123.29%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 45,301 24,759 15,475 17,251 16,255 17,467 14,061 118.60%
PBT 3,557 1,547 -2,248 2,074 1,451 2,003 -529 -
Tax -514 -7 1,848 -67 104 0 1,243 -
NP 3,043 1,540 -400 2,007 1,555 2,003 714 163.56%
-
NP to SH 3,044 1,543 -343 2,023 1,573 2,010 732 159.27%
-
Tax Rate 14.45% 0.45% - 3.23% -7.17% 0.00% - -
Total Cost 42,258 23,219 15,875 15,244 14,700 15,464 13,347 116.07%
-
Net Worth 164,037 91,736 57,928 52,563 44,786 43,972 40,899 153.07%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 164,037 91,736 57,928 52,563 44,786 43,972 40,899 153.07%
NOSH 422,777 241,093 190,555 171,440 145,648 145,652 143,962 105.47%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.72% 6.22% -2.58% 11.63% 9.57% 11.47% 5.08% -
ROE 1.86% 1.68% -0.59% 3.85% 3.51% 4.57% 1.79% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 10.72 10.27 8.12 10.06 11.16 11.99 9.77 6.39%
EPS 0.72 0.64 -0.18 1.18 1.08 1.38 0.50 27.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.388 0.3805 0.304 0.3066 0.3075 0.3019 0.2841 23.16%
Adjusted Per Share Value based on latest NOSH - 171,440
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.97 2.17 1.36 1.51 1.42 1.53 1.23 118.87%
EPS 0.27 0.14 -0.03 0.18 0.14 0.18 0.06 173.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1437 0.0804 0.0507 0.046 0.0392 0.0385 0.0358 153.21%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.92 0.87 0.71 0.42 0.315 0.285 0.27 -
P/RPS 8.59 8.47 8.74 4.17 2.82 2.38 2.76 113.61%
P/EPS 127.78 135.94 -394.44 35.59 29.17 20.65 53.10 79.86%
EY 0.78 0.74 -0.25 2.81 3.43 4.84 1.88 -44.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 2.29 2.34 1.37 1.02 0.94 0.95 84.25%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 28/05/14 20/02/14 18/11/13 23/08/13 28/05/13 21/02/13 -
Price 0.935 0.845 0.805 0.825 0.44 0.28 0.25 -
P/RPS 8.73 8.23 9.91 8.20 3.94 2.33 2.56 127.06%
P/EPS 129.86 132.03 -447.22 69.92 40.74 20.29 49.17 91.40%
EY 0.77 0.76 -0.22 1.43 2.45 4.93 2.03 -47.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 2.22 2.65 2.69 1.43 0.93 0.88 96.10%

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