[GHLSYS] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 174.59%
YoY- 80.92%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 15,475 17,251 16,255 17,467 14,061 14,607 12,662 14.26%
PBT -2,248 2,074 1,451 2,003 -529 981 1,172 -
Tax 1,848 -67 104 0 1,243 -75 448 156.54%
NP -400 2,007 1,555 2,003 714 906 1,620 -
-
NP to SH -343 2,023 1,573 2,010 732 906 1,620 -
-
Tax Rate - 3.23% -7.17% 0.00% - 7.65% -38.23% -
Total Cost 15,875 15,244 14,700 15,464 13,347 13,701 11,042 27.29%
-
Net Worth 57,928 52,563 44,786 43,972 40,899 38,828 39,053 29.97%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 57,928 52,563 44,786 43,972 40,899 38,828 39,053 29.97%
NOSH 190,555 171,440 145,648 145,652 143,962 143,809 144,642 20.11%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -2.58% 11.63% 9.57% 11.47% 5.08% 6.20% 12.79% -
ROE -0.59% 3.85% 3.51% 4.57% 1.79% 2.33% 4.15% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.12 10.06 11.16 11.99 9.77 10.16 8.75 -4.84%
EPS -0.18 1.18 1.08 1.38 0.50 0.63 1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.304 0.3066 0.3075 0.3019 0.2841 0.27 0.27 8.20%
Adjusted Per Share Value based on latest NOSH - 145,652
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.36 1.51 1.42 1.53 1.23 1.28 1.11 14.45%
EPS -0.03 0.18 0.14 0.18 0.06 0.08 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0507 0.046 0.0392 0.0385 0.0358 0.034 0.0342 29.92%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.71 0.42 0.315 0.285 0.27 0.39 0.35 -
P/RPS 8.74 4.17 2.82 2.38 2.76 3.84 4.00 68.14%
P/EPS -394.44 35.59 29.17 20.65 53.10 61.90 31.25 -
EY -0.25 2.81 3.43 4.84 1.88 1.62 3.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 1.37 1.02 0.94 0.95 1.44 1.30 47.81%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 18/11/13 23/08/13 28/05/13 21/02/13 19/11/12 17/08/12 -
Price 0.805 0.825 0.44 0.28 0.25 0.34 0.36 -
P/RPS 9.91 8.20 3.94 2.33 2.56 3.35 4.11 79.52%
P/EPS -447.22 69.92 40.74 20.29 49.17 53.97 32.14 -
EY -0.22 1.43 2.45 4.93 2.03 1.85 3.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 2.69 1.43 0.93 0.88 1.26 1.33 58.14%

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