[GHLSYS] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 17.25%
YoY- -23.23%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 164,933 154,400 140,120 99,036 64,031 67,964 67,444 81.21%
PBT 11,121 10,769 10,208 6,188 3,280 7,370 6,908 37.24%
Tax -4,750 -2,309 -1,042 -28 1,885 49 208 -
NP 6,371 8,460 9,166 6,160 5,165 7,420 7,116 -7.08%
-
NP to SH 6,529 8,541 9,174 6,172 5,264 7,474 7,166 -6.00%
-
Tax Rate 42.71% 21.44% 10.21% 0.45% -57.47% -0.66% -3.01% -
Total Cost 158,562 145,940 130,954 92,876 58,866 60,544 60,328 90.11%
-
Net Worth 149,840 150,426 130,864 91,736 51,621 48,829 44,787 123.20%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 149,840 150,426 130,864 91,736 51,621 48,829 44,787 123.20%
NOSH 430,822 381,309 337,279 241,093 169,806 159,261 145,650 105.65%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.86% 5.48% 6.54% 6.22% 8.07% 10.92% 10.55% -
ROE 4.36% 5.68% 7.01% 6.73% 10.20% 15.31% 16.00% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 38.28 40.49 41.54 41.08 37.71 42.67 46.31 -11.89%
EPS 1.19 2.24 2.72 2.56 3.10 4.69 4.92 -61.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3478 0.3945 0.388 0.3805 0.304 0.3066 0.3075 8.53%
Adjusted Per Share Value based on latest NOSH - 241,093
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 14.45 13.53 12.28 8.68 5.61 5.95 5.91 81.19%
EPS 0.57 0.75 0.80 0.54 0.46 0.65 0.63 -6.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1313 0.1318 0.1146 0.0804 0.0452 0.0428 0.0392 123.37%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.72 1.26 0.92 0.87 0.71 0.42 0.315 -
P/RPS 1.88 3.11 2.21 2.12 1.88 0.98 0.68 96.62%
P/EPS 47.51 56.25 33.82 33.98 22.90 8.95 6.40 279.15%
EY 2.10 1.78 2.96 2.94 4.37 11.17 15.62 -73.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 3.19 2.37 2.29 2.34 1.37 1.02 60.08%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 26/11/14 20/08/14 28/05/14 20/02/14 18/11/13 23/08/13 -
Price 0.85 0.74 0.935 0.845 0.805 0.825 0.44 -
P/RPS 2.22 1.83 2.25 2.06 2.13 1.93 0.95 75.82%
P/EPS 56.09 33.04 34.38 33.01 25.97 17.58 8.94 239.03%
EY 1.78 3.03 2.91 3.03 3.85 5.69 11.18 -70.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 1.88 2.41 2.22 2.65 2.69 1.43 42.65%

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