[GHLSYS] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
27-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -95.43%
YoY- -79.29%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 334,417 247,028 155,192 85,098 347,764 260,142 172,433 55.20%
PBT 19,668 10,708 -6,398 3,311 38,876 30,100 19,272 1.35%
Tax -12,660 -9,588 -4,460 -2,227 -11,857 -10,211 -6,359 57.92%
NP 7,008 1,120 -10,858 1,084 27,019 19,889 12,913 -33.34%
-
NP to SH 13,527 7,549 -4,595 1,314 28,724 20,847 13,512 0.07%
-
Tax Rate 64.37% 89.54% - 67.26% 30.50% 33.92% 33.00% -
Total Cost 327,409 245,908 166,050 84,014 320,745 240,253 159,520 61.15%
-
Net Worth 419,664 475,029 448,974 436,351 448,595 445,552 430,147 -1.62%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 419,664 475,029 448,974 436,351 448,595 445,552 430,147 -1.62%
NOSH 1,141,500 761,000 759,270 749,209 749,209 749,209 749,189 32.24%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 2.10% 0.45% -7.00% 1.27% 7.77% 7.65% 7.49% -
ROE 3.22% 1.59% -1.02% 0.30% 6.40% 4.68% 3.14% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 33.61 32.56 20.89 11.47 46.82 34.72 23.24 27.74%
EPS 1.68 1.01 -0.62 0.18 3.87 2.81 1.83 -5.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4218 0.6261 0.6043 0.5883 0.6039 0.5947 0.5797 -19.02%
Adjusted Per Share Value based on latest NOSH - 749,209
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 29.30 21.64 13.60 7.45 30.47 22.79 15.11 55.19%
EPS 1.19 0.66 -0.40 0.12 2.52 1.83 1.18 0.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3676 0.4161 0.3933 0.3823 0.393 0.3903 0.3768 -1.62%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.90 2.02 1.90 1.70 1.35 1.47 1.51 -
P/RPS 5.65 6.20 9.10 14.82 2.88 4.23 6.50 -8.88%
P/EPS 139.75 203.02 -307.21 959.60 34.91 52.83 82.92 41.39%
EY 0.72 0.49 -0.33 0.10 2.86 1.89 1.21 -29.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.50 3.23 3.14 2.89 2.24 2.47 2.60 43.91%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 23/02/21 19/11/20 26/08/20 27/05/20 25/02/20 28/11/19 29/08/19 -
Price 1.80 1.79 1.97 1.95 1.67 1.33 1.27 -
P/RPS 5.36 5.50 9.43 17.00 3.57 3.83 5.47 -1.33%
P/EPS 132.39 179.90 -318.53 1,100.72 43.19 47.80 69.74 53.01%
EY 0.76 0.56 -0.31 0.09 2.32 2.09 1.43 -34.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.27 2.86 3.26 3.31 2.77 2.24 2.19 55.75%

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