[GHLSYS] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 104.27%
YoY- 111.22%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 52,552 24,759 17,467 11,728 15,560 13,237 10,519 30.73%
PBT 4,415 1,547 2,003 1,207 526 170 -3,079 -
Tax -1,090 -7 0 -96 0 0 -88 52.08%
NP 3,325 1,540 2,003 1,111 526 170 -3,167 -
-
NP to SH 3,337 1,543 2,010 1,111 526 170 -3,167 -
-
Tax Rate 24.69% 0.45% 0.00% 7.95% 0.00% 0.00% - -
Total Cost 49,227 23,219 15,464 10,617 15,034 13,067 13,686 23.76%
-
Net Worth 228,071 91,736 43,972 37,514 58,870 78,185 79,907 19.09%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 228,071 91,736 43,972 37,514 58,870 78,185 79,907 19.09%
NOSH 641,730 241,093 145,652 144,285 138,421 141,666 138,296 29.13%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 6.33% 6.22% 11.47% 9.47% 3.38% 1.28% -30.11% -
ROE 1.46% 1.68% 4.57% 2.96% 0.89% 0.22% -3.96% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 8.19 10.27 11.99 8.13 11.24 9.34 7.61 1.23%
EPS 0.52 0.64 1.38 0.77 0.38 0.12 -2.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3554 0.3805 0.3019 0.26 0.4253 0.5519 0.5778 -7.77%
Adjusted Per Share Value based on latest NOSH - 144,285
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 4.60 2.17 1.53 1.03 1.36 1.16 0.92 30.75%
EPS 0.29 0.14 0.18 0.10 0.05 0.01 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1998 0.0804 0.0385 0.0329 0.0516 0.0685 0.07 19.09%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.04 0.87 0.285 0.44 0.41 0.36 0.18 -
P/RPS 12.70 8.47 2.38 5.41 3.65 3.85 2.37 32.26%
P/EPS 200.00 135.94 20.65 57.14 107.89 300.00 -7.86 -
EY 0.50 0.74 4.84 1.75 0.93 0.33 -12.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.93 2.29 0.94 1.69 0.96 0.65 0.31 45.38%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 28/05/14 28/05/13 23/05/12 27/04/11 27/05/10 28/05/09 -
Price 1.12 0.845 0.28 0.38 0.44 0.29 0.18 -
P/RPS 13.68 8.23 2.33 4.68 3.91 3.10 2.37 33.91%
P/EPS 215.38 132.03 20.29 49.35 115.79 241.67 -7.86 -
EY 0.46 0.76 4.93 2.03 0.86 0.41 -12.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.15 2.22 0.93 1.46 1.03 0.53 0.31 47.14%

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