[GHLSYS] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -19.21%
YoY- 102.96%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 17,251 16,255 17,467 14,061 14,607 12,662 11,728 29.30%
PBT 2,074 1,451 2,003 -529 981 1,172 1,207 43.41%
Tax -67 104 0 1,243 -75 448 -96 -21.30%
NP 2,007 1,555 2,003 714 906 1,620 1,111 48.27%
-
NP to SH 2,023 1,573 2,010 732 906 1,620 1,111 49.06%
-
Tax Rate 3.23% -7.17% 0.00% - 7.65% -38.23% 7.95% -
Total Cost 15,244 14,700 15,464 13,347 13,701 11,042 10,617 27.24%
-
Net Worth 52,563 44,786 43,972 40,899 38,828 39,053 37,514 25.18%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 52,563 44,786 43,972 40,899 38,828 39,053 37,514 25.18%
NOSH 171,440 145,648 145,652 143,962 143,809 144,642 144,285 12.17%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.63% 9.57% 11.47% 5.08% 6.20% 12.79% 9.47% -
ROE 3.85% 3.51% 4.57% 1.79% 2.33% 4.15% 2.96% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 10.06 11.16 11.99 9.77 10.16 8.75 8.13 15.24%
EPS 1.18 1.08 1.38 0.50 0.63 1.12 0.77 32.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3066 0.3075 0.3019 0.2841 0.27 0.27 0.26 11.60%
Adjusted Per Share Value based on latest NOSH - 143,962
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.51 1.42 1.53 1.23 1.28 1.11 1.03 29.02%
EPS 0.18 0.14 0.18 0.06 0.08 0.14 0.10 47.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.046 0.0392 0.0385 0.0358 0.034 0.0342 0.0329 25.01%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.42 0.315 0.285 0.27 0.39 0.35 0.44 -
P/RPS 4.17 2.82 2.38 2.76 3.84 4.00 5.41 -15.91%
P/EPS 35.59 29.17 20.65 53.10 61.90 31.25 57.14 -27.04%
EY 2.81 3.43 4.84 1.88 1.62 3.20 1.75 37.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.02 0.94 0.95 1.44 1.30 1.69 -13.04%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 23/08/13 28/05/13 21/02/13 19/11/12 17/08/12 23/05/12 -
Price 0.825 0.44 0.28 0.25 0.34 0.36 0.38 -
P/RPS 8.20 3.94 2.33 2.56 3.35 4.11 4.68 45.28%
P/EPS 69.92 40.74 20.29 49.17 53.97 32.14 49.35 26.12%
EY 1.43 2.45 4.93 2.03 1.85 3.11 2.03 -20.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 1.43 0.93 0.88 1.26 1.33 1.46 50.23%

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