[GHLSYS] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 104.49%
YoY- 111.22%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 14,061 14,607 12,662 11,728 10,030 18,102 14,945 -3.96%
PBT -529 981 1,172 1,207 -19,123 798 324 -
Tax 1,243 -75 448 -96 -5,594 -690 -193 -
NP 714 906 1,620 1,111 -24,717 108 131 208.11%
-
NP to SH 732 906 1,620 1,111 -24,717 108 131 213.25%
-
Tax Rate - 7.65% -38.23% 7.95% - 86.47% 59.57% -
Total Cost 13,347 13,701 11,042 10,617 34,747 17,994 14,814 -6.68%
-
Net Worth 40,899 38,828 39,053 37,514 38,930 57,510 61,634 -23.82%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 40,899 38,828 39,053 37,514 38,930 57,510 61,634 -23.82%
NOSH 143,962 143,809 144,642 144,285 152,011 135,000 144,444 -0.22%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 5.08% 6.20% 12.79% 9.47% -246.43% 0.60% 0.88% -
ROE 1.79% 2.33% 4.15% 2.96% -63.49% 0.19% 0.21% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 9.77 10.16 8.75 8.13 6.60 13.41 10.35 -3.75%
EPS 0.50 0.63 1.12 0.77 -17.12 0.08 0.09 212.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2841 0.27 0.27 0.26 0.2561 0.426 0.4267 -23.65%
Adjusted Per Share Value based on latest NOSH - 144,285
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.23 1.28 1.11 1.03 0.88 1.59 1.31 -4.09%
EPS 0.06 0.08 0.14 0.10 -2.17 0.01 0.01 228.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0358 0.034 0.0342 0.0329 0.0341 0.0504 0.054 -23.87%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.27 0.39 0.35 0.44 0.29 0.35 0.40 -
P/RPS 2.76 3.84 4.00 5.41 4.40 2.61 3.87 -20.09%
P/EPS 53.10 61.90 31.25 57.14 -1.78 437.50 441.05 -75.46%
EY 1.88 1.62 3.20 1.75 -56.07 0.23 0.23 303.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.44 1.30 1.69 1.13 0.82 0.94 0.70%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 19/11/12 17/08/12 23/05/12 29/02/12 10/11/11 29/07/11 -
Price 0.25 0.34 0.36 0.38 0.39 0.35 0.41 -
P/RPS 2.56 3.35 4.11 4.68 5.91 2.61 3.96 -25.13%
P/EPS 49.17 53.97 32.14 49.35 -2.40 437.50 452.08 -77.06%
EY 2.03 1.85 3.11 2.03 -41.69 0.23 0.22 336.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.26 1.33 1.46 1.52 0.82 0.96 -5.61%

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