[GHLSYS] QoQ TTM 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- 21.39%
YoY- 130.07%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 103,512 74,466 67,174 65,034 62,390 58,797 53,058 56.32%
PBT 4,930 2,824 3,280 4,999 3,906 3,627 2,831 44.89%
Tax 1,260 1,878 1,885 1,280 1,272 1,616 1,520 -11.78%
NP 6,190 4,702 5,165 6,279 5,178 5,243 4,351 26.57%
-
NP to SH 6,267 4,796 5,263 6,338 5,221 5,268 4,369 27.27%
-
Tax Rate -25.56% -66.50% -57.47% -25.61% -32.57% -44.55% -53.69% -
Total Cost 97,322 69,764 62,009 58,755 57,212 53,554 48,707 58.84%
-
Net Worth 0 0 57,928 52,563 44,786 43,972 40,899 -
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 0 0 57,928 52,563 44,786 43,972 40,899 -
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 5.98% 6.31% 7.69% 9.65% 8.30% 8.92% 8.20% -
ROE 0.00% 0.00% 9.09% 12.06% 11.66% 11.98% 10.68% -
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 24.48 30.89 35.25 37.93 42.84 40.37 36.86 -23.93%
EPS 1.48 1.99 2.76 3.70 3.58 3.62 3.03 -38.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.304 0.3066 0.3075 0.3019 0.2841 -
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 9.07 6.52 5.88 5.70 5.47 5.15 4.65 56.30%
EPS 0.55 0.42 0.46 0.56 0.46 0.46 0.38 28.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.0507 0.046 0.0392 0.0385 0.0358 -
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 3.76 2.82 2.01 1.11 0.74 0.71 0.73 199.14%
P/EPS 62.06 43.73 25.71 11.36 8.79 7.88 8.90 266.29%
EY 1.61 2.29 3.89 8.80 11.38 12.69 11.24 -72.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 2.34 1.37 1.02 0.94 0.95 -
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 3.82 2.74 2.28 2.17 1.03 0.69 0.68 217.01%
P/EPS 63.08 42.48 29.15 22.32 12.27 7.74 8.24 289.87%
EY 1.59 2.35 3.43 4.48 8.15 12.92 12.14 -74.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 2.65 2.69 1.43 0.93 0.88 -

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