[GHLSYS] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -40.21%
YoY- -10.03%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 49,748 52,552 49,133 45,741 45,301 24,759 15,475 118.28%
PBT 3,884 4,415 3,045 2,973 3,557 1,547 -2,248 -
Tax -1,168 -1,090 -3,018 -1,211 -514 -7 1,848 -
NP 2,716 3,325 27 1,762 3,043 1,540 -400 -
-
NP to SH 2,731 3,337 124 1,820 3,044 1,543 -343 -
-
Tax Rate 30.07% 24.69% 99.11% 40.73% 14.45% 0.45% - -
Total Cost 47,032 49,227 49,106 43,979 42,258 23,219 15,875 106.68%
-
Net Worth 234,931 228,071 200,138 166,974 164,037 91,736 57,928 154.96%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 234,931 228,071 200,138 166,974 164,037 91,736 57,928 154.96%
NOSH 650,238 641,730 574,285 423,255 422,777 241,093 190,555 127.16%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 5.46% 6.33% 0.05% 3.85% 6.72% 6.22% -2.58% -
ROE 1.16% 1.46% 0.06% 1.09% 1.86% 1.68% -0.59% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 7.65 8.19 8.56 10.81 10.72 10.27 8.12 -3.90%
EPS 0.42 0.52 0.07 0.43 0.72 0.64 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3613 0.3554 0.3485 0.3945 0.388 0.3805 0.304 12.23%
Adjusted Per Share Value based on latest NOSH - 423,255
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 4.36 4.60 4.30 4.01 3.97 2.17 1.36 117.88%
EPS 0.24 0.29 0.01 0.16 0.27 0.14 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2058 0.1998 0.1753 0.1463 0.1437 0.0804 0.0507 155.11%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.10 1.04 0.72 1.26 0.92 0.87 0.71 -
P/RPS 14.38 12.70 8.42 11.66 8.59 8.47 8.74 39.49%
P/EPS 261.90 200.00 3,334.56 293.02 127.78 135.94 -394.44 -
EY 0.38 0.50 0.03 0.34 0.78 0.74 -0.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.04 2.93 2.07 3.19 2.37 2.29 2.34 19.11%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 25/02/15 26/11/14 20/08/14 28/05/14 20/02/14 -
Price 0.945 1.12 0.85 0.74 0.935 0.845 0.805 -
P/RPS 12.35 13.68 9.94 6.85 8.73 8.23 9.91 15.85%
P/EPS 225.00 215.38 3,936.64 172.09 129.86 132.03 -447.22 -
EY 0.44 0.46 0.03 0.58 0.77 0.76 -0.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 3.15 2.44 1.88 2.41 2.22 2.65 -0.75%

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