[GHLSYS] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 22.91%
YoY- 316.31%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 69,868 53,057 51,994 48,778 46,912 56,967 62,542 7.65%
PBT 8,012 2,832 4,480 4,758 4,828 -19,321 2,180 137.96%
Tax 0 1,520 369 704 -384 -6,728 -1,161 -
NP 8,012 4,352 4,849 5,462 4,444 -26,049 1,018 295.16%
-
NP to SH 8,040 4,370 4,849 5,462 4,444 -26,049 1,018 296.08%
-
Tax Rate 0.00% -53.67% -8.24% -14.80% 7.95% - 53.26% -
Total Cost 61,856 48,705 47,145 43,316 42,468 83,016 61,524 0.35%
-
Net Worth 43,972 41,129 38,967 39,014 37,514 37,707 60,271 -18.94%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 43,972 41,129 38,967 39,014 37,514 37,707 60,271 -18.94%
NOSH 145,652 144,769 144,325 144,497 144,285 151,986 141,481 1.95%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 11.47% 8.20% 9.33% 11.20% 9.47% -45.73% 1.63% -
ROE 18.28% 10.63% 12.44% 14.00% 11.85% -69.08% 1.69% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 47.97 36.65 36.03 33.76 32.51 37.48 44.21 5.58%
EPS 5.52 3.01 3.36 3.78 3.08 -18.04 0.72 288.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3019 0.2841 0.27 0.27 0.26 0.2481 0.426 -20.49%
Adjusted Per Share Value based on latest NOSH - 144,642
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 6.12 4.65 4.55 4.27 4.11 4.99 5.48 7.63%
EPS 0.70 0.38 0.42 0.48 0.39 -2.28 0.09 292.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0385 0.036 0.0341 0.0342 0.0329 0.033 0.0528 -18.97%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.285 0.27 0.39 0.35 0.44 0.29 0.35 -
P/RPS 0.59 0.74 1.08 1.04 1.35 0.77 0.79 -17.66%
P/EPS 5.16 8.94 11.61 9.26 14.29 -1.69 48.61 -77.55%
EY 19.37 11.18 8.62 10.80 7.00 -59.10 2.06 344.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.95 1.44 1.30 1.69 1.17 0.82 9.52%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 21/02/13 19/11/12 17/08/12 23/05/12 29/02/12 10/11/11 -
Price 0.28 0.25 0.34 0.36 0.38 0.39 0.35 -
P/RPS 0.58 0.68 0.94 1.07 1.17 1.04 0.79 -18.60%
P/EPS 5.07 8.28 10.12 9.52 12.34 -2.28 48.61 -77.81%
EY 19.71 12.07 9.88 10.50 8.11 -43.95 2.06 350.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.88 1.26 1.33 1.46 1.57 0.82 8.74%

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