[GHLSYS] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 108.46%
YoY- 48.62%
Quarter Report
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 68,001 245,923 178,768 118,328 55,879 211,380 154,434 -42.09%
PBT 6,692 24,775 18,572 12,237 5,710 16,128 10,762 -27.12%
Tax -1,355 -6,625 -4,810 -3,203 -1,379 -5,886 -3,655 -48.36%
NP 5,337 18,150 13,762 9,034 4,331 10,242 7,107 -17.36%
-
NP to SH 5,326 18,116 13,704 9,020 4,327 10,339 7,151 -17.81%
-
Tax Rate 20.25% 26.74% 25.90% 26.17% 24.15% 36.50% 33.96% -
Total Cost 62,664 227,773 165,006 109,294 51,548 201,138 147,327 -43.41%
-
Net Worth 264,393 259,167 249,984 245,162 240,439 235,934 235,467 8.02%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 3,266 - - - - - -
Div Payout % - 18.03% - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 264,393 259,167 249,984 245,162 240,439 235,934 235,467 8.02%
NOSH 657,530 654,724 649,478 648,920 645,820 642,173 644,234 1.36%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 7.85% 7.38% 7.70% 7.63% 7.75% 4.85% 4.60% -
ROE 2.01% 6.99% 5.48% 3.68% 1.80% 4.38% 3.04% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 10.34 37.64 27.52 18.23 8.65 32.92 23.97 -42.87%
EPS 0.81 2.79 2.11 1.39 0.67 1.61 1.11 -18.93%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4021 0.3967 0.3849 0.3778 0.3723 0.3674 0.3655 6.56%
Adjusted Per Share Value based on latest NOSH - 651,805
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 5.96 21.54 15.66 10.37 4.90 18.52 13.53 -42.07%
EPS 0.47 1.59 1.20 0.79 0.38 0.91 0.63 -17.72%
DPS 0.00 0.29 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2316 0.227 0.219 0.2148 0.2106 0.2067 0.2063 8.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.10 0.90 0.815 0.89 0.895 0.965 1.01 -
P/RPS 10.64 2.39 2.96 4.88 10.34 2.93 4.21 85.43%
P/EPS 135.80 32.46 38.63 64.03 133.58 59.94 90.99 30.56%
EY 0.74 3.08 2.59 1.56 0.75 1.67 1.10 -23.20%
DY 0.00 0.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.74 2.27 2.12 2.36 2.40 2.63 2.76 -0.48%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 26/05/17 20/02/17 02/12/16 25/08/16 26/05/16 25/02/16 25/11/15 -
Price 1.44 1.11 0.81 0.83 0.825 0.905 1.00 -
P/RPS 13.92 2.95 2.94 4.55 9.53 2.75 4.17 123.19%
P/EPS 177.78 40.03 38.39 59.71 123.13 56.21 90.09 57.26%
EY 0.56 2.50 2.60 1.67 0.81 1.78 1.11 -36.59%
DY 0.00 0.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.58 2.80 2.10 2.20 2.22 2.46 2.74 19.49%

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