[GHLSYS] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -29.58%
YoY- 20.46%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 154,400 140,120 99,036 64,031 67,964 67,444 69,868 69.57%
PBT 10,769 10,208 6,188 3,280 7,370 6,908 8,012 21.77%
Tax -2,309 -1,042 -28 1,885 49 208 0 -
NP 8,460 9,166 6,160 5,165 7,420 7,116 8,012 3.69%
-
NP to SH 8,541 9,174 6,172 5,264 7,474 7,166 8,040 4.10%
-
Tax Rate 21.44% 10.21% 0.45% -57.47% -0.66% -3.01% 0.00% -
Total Cost 145,940 130,954 92,876 58,866 60,544 60,328 61,856 77.13%
-
Net Worth 150,426 130,864 91,736 51,621 48,829 44,787 43,972 126.86%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 150,426 130,864 91,736 51,621 48,829 44,787 43,972 126.86%
NOSH 381,309 337,279 241,093 169,806 159,261 145,650 145,652 89.83%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 5.48% 6.54% 6.22% 8.07% 10.92% 10.55% 11.47% -
ROE 5.68% 7.01% 6.73% 10.20% 15.31% 16.00% 18.28% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 40.49 41.54 41.08 37.71 42.67 46.31 47.97 -10.67%
EPS 2.24 2.72 2.56 3.10 4.69 4.92 5.52 -45.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3945 0.388 0.3805 0.304 0.3066 0.3075 0.3019 19.50%
Adjusted Per Share Value based on latest NOSH - 190,555
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 13.53 12.28 8.68 5.61 5.95 5.91 6.12 69.62%
EPS 0.75 0.80 0.54 0.46 0.65 0.63 0.70 4.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1318 0.1146 0.0804 0.0452 0.0428 0.0392 0.0385 126.97%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.26 0.92 0.87 0.71 0.42 0.315 0.285 -
P/RPS 3.11 2.21 2.12 1.88 0.98 0.68 0.59 202.57%
P/EPS 56.25 33.82 33.98 22.90 8.95 6.40 5.16 390.92%
EY 1.78 2.96 2.94 4.37 11.17 15.62 19.37 -79.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.19 2.37 2.29 2.34 1.37 1.02 0.94 125.65%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 20/08/14 28/05/14 20/02/14 18/11/13 23/08/13 28/05/13 -
Price 0.74 0.935 0.845 0.805 0.825 0.44 0.28 -
P/RPS 1.83 2.25 2.06 2.13 1.93 0.95 0.58 114.97%
P/EPS 33.04 34.38 33.01 25.97 17.58 8.94 5.07 248.49%
EY 3.03 2.91 3.03 3.85 5.69 11.18 19.71 -71.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.41 2.22 2.65 2.69 1.43 0.93 59.80%

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