[GHLSYS] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -0.89%
YoY- 123.86%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 74,466 67,174 65,034 62,390 58,797 53,058 49,027 32.16%
PBT 2,824 3,280 4,999 3,906 3,627 2,831 -15,763 -
Tax 1,878 1,885 1,280 1,272 1,616 1,520 -5,317 -
NP 4,702 5,165 6,279 5,178 5,243 4,351 -21,080 -
-
NP to SH 4,796 5,263 6,338 5,221 5,268 4,369 -21,080 -
-
Tax Rate -66.50% -57.47% -25.61% -32.57% -44.55% -53.69% - -
Total Cost 69,764 62,009 58,755 57,212 53,554 48,707 70,107 -0.32%
-
Net Worth 0 57,928 52,563 44,786 43,972 40,899 38,828 -
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 0 57,928 52,563 44,786 43,972 40,899 38,828 -
NOSH 241,093 190,555 171,440 145,648 145,652 143,962 143,809 41.16%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.31% 7.69% 9.65% 8.30% 8.92% 8.20% -43.00% -
ROE 0.00% 9.09% 12.06% 11.66% 11.98% 10.68% -54.29% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 30.89 35.25 37.93 42.84 40.37 36.86 34.09 -6.36%
EPS 1.99 2.76 3.70 3.58 3.62 3.03 -14.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.304 0.3066 0.3075 0.3019 0.2841 0.27 -
Adjusted Per Share Value based on latest NOSH - 145,648
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 6.52 5.88 5.70 5.47 5.15 4.65 4.29 32.22%
EPS 0.42 0.46 0.56 0.46 0.46 0.38 -1.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0507 0.046 0.0392 0.0385 0.0358 0.034 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.87 0.71 0.42 0.315 0.285 0.27 0.39 -
P/RPS 2.82 2.01 1.11 0.74 0.71 0.73 1.14 83.00%
P/EPS 43.73 25.71 11.36 8.79 7.88 8.90 -2.66 -
EY 2.29 3.89 8.80 11.38 12.69 11.24 -37.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.34 1.37 1.02 0.94 0.95 1.44 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 20/02/14 18/11/13 23/08/13 28/05/13 21/02/13 19/11/12 -
Price 0.845 0.805 0.825 0.44 0.28 0.25 0.34 -
P/RPS 2.74 2.28 2.17 1.03 0.69 0.68 1.00 95.92%
P/EPS 42.48 29.15 22.32 12.27 7.74 8.24 -2.32 -
EY 2.35 3.43 4.48 8.15 12.92 12.14 -43.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.65 2.69 1.43 0.93 0.88 1.26 -

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