[GHLSYS] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 1.92%
YoY- 24.03%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 154,434 102,300 52,552 164,933 115,800 70,060 24,759 238.47%
PBT 10,762 8,299 4,415 11,121 8,077 5,104 1,547 263.98%
Tax -3,655 -2,258 -1,090 -4,750 -1,732 -521 -7 6359.61%
NP 7,107 6,041 3,325 6,371 6,345 4,583 1,540 176.93%
-
NP to SH 7,151 6,069 3,337 6,529 6,406 4,587 1,543 177.71%
-
Tax Rate 33.96% 27.21% 24.69% 42.71% 21.44% 10.21% 0.45% -
Total Cost 147,327 96,259 49,227 158,562 109,455 65,477 23,219 242.35%
-
Net Worth 235,467 230,813 228,071 149,840 150,426 130,864 91,736 87.36%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 235,467 230,813 228,071 149,840 150,426 130,864 91,736 87.36%
NOSH 644,234 638,842 641,730 430,822 381,309 337,279 241,093 92.44%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 4.60% 5.91% 6.33% 3.86% 5.48% 6.54% 6.22% -
ROE 3.04% 2.63% 1.46% 4.36% 4.26% 3.51% 1.68% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 23.97 16.01 8.19 38.28 30.37 20.77 10.27 75.86%
EPS 1.11 0.95 0.52 1.19 1.68 1.36 0.64 44.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3655 0.3613 0.3554 0.3478 0.3945 0.388 0.3805 -2.64%
Adjusted Per Share Value based on latest NOSH - 574,285
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 13.53 8.96 4.60 14.45 10.14 6.14 2.17 238.38%
EPS 0.63 0.53 0.29 0.57 0.56 0.40 0.14 172.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2063 0.2022 0.1998 0.1313 0.1318 0.1146 0.0804 87.31%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.01 1.10 1.04 0.72 1.26 0.92 0.87 -
P/RPS 4.21 6.87 12.70 1.88 4.15 4.43 8.47 -37.22%
P/EPS 90.99 115.79 200.00 47.51 75.00 67.65 135.94 -23.46%
EY 1.10 0.86 0.50 2.10 1.33 1.48 0.74 30.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.76 3.04 2.93 2.07 3.19 2.37 2.29 13.23%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 27/08/15 28/05/15 25/02/15 26/11/14 20/08/14 28/05/14 -
Price 1.00 0.945 1.12 0.85 0.74 0.935 0.845 -
P/RPS 4.17 5.90 13.68 2.22 2.44 4.50 8.23 -36.41%
P/EPS 90.09 99.47 215.38 56.09 44.05 68.75 132.03 -22.47%
EY 1.11 1.01 0.46 1.78 2.27 1.45 0.76 28.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.74 2.62 3.15 2.44 1.88 2.41 2.22 15.04%

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