[GHLSYS] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 2591.13%
YoY- 116.27%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 56,946 52,133 49,748 52,552 49,133 45,741 45,301 16.42%
PBT 5,366 2,463 3,884 4,415 3,045 2,973 3,557 31.43%
Tax -2,231 -1,398 -1,168 -1,090 -3,018 -1,211 -514 165.37%
NP 3,135 1,065 2,716 3,325 27 1,762 3,043 1.99%
-
NP to SH 3,189 1,082 2,731 3,337 124 1,820 3,044 3.14%
-
Tax Rate 41.58% 56.76% 30.07% 24.69% 99.11% 40.73% 14.45% -
Total Cost 53,811 51,068 47,032 49,227 49,106 43,979 42,258 17.43%
-
Net Worth 239,109 232,629 234,931 228,071 200,138 166,974 164,037 28.47%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 239,109 232,629 234,931 228,071 200,138 166,974 164,037 28.47%
NOSH 650,816 636,470 650,238 641,730 574,285 423,255 422,777 33.21%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 5.51% 2.04% 5.46% 6.33% 0.05% 3.85% 6.72% -
ROE 1.33% 0.47% 1.16% 1.46% 0.06% 1.09% 1.86% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 8.75 8.19 7.65 8.19 8.56 10.81 10.72 -12.62%
EPS 0.49 0.17 0.42 0.52 0.07 0.43 0.72 -22.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3674 0.3655 0.3613 0.3554 0.3485 0.3945 0.388 -3.56%
Adjusted Per Share Value based on latest NOSH - 641,730
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 4.99 4.57 4.36 4.60 4.30 4.01 3.97 16.41%
EPS 0.28 0.09 0.24 0.29 0.01 0.16 0.27 2.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2095 0.2038 0.2058 0.1998 0.1753 0.1463 0.1437 28.48%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.965 1.01 1.10 1.04 0.72 1.26 0.92 -
P/RPS 11.03 12.33 14.38 12.70 8.42 11.66 8.59 18.08%
P/EPS 196.94 594.12 261.90 200.00 3,334.56 293.02 127.78 33.32%
EY 0.51 0.17 0.38 0.50 0.03 0.34 0.78 -24.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 2.76 3.04 2.93 2.07 3.19 2.37 7.16%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 25/11/15 27/08/15 28/05/15 25/02/15 26/11/14 20/08/14 -
Price 0.905 1.00 0.945 1.12 0.85 0.74 0.935 -
P/RPS 10.34 12.21 12.35 13.68 9.94 6.85 8.73 11.91%
P/EPS 184.69 588.24 225.00 215.38 3,936.64 172.09 129.86 26.38%
EY 0.54 0.17 0.44 0.46 0.03 0.58 0.77 -21.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 2.74 2.62 3.15 2.44 1.88 2.41 1.37%

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