[GHLSYS] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 3.65%
YoY- -99.94%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 62,390 58,797 53,058 49,027 52,522 54,805 58,637 4.22%
PBT 3,906 3,627 2,831 -15,763 -15,946 -16,794 -17,475 -
Tax 1,272 1,616 1,520 -5,317 -5,932 -6,573 -6,477 -
NP 5,178 5,243 4,351 -21,080 -21,878 -23,367 -23,952 -
-
NP to SH 5,221 5,268 4,369 -21,080 -21,878 -23,367 -23,952 -
-
Tax Rate -32.57% -44.55% -53.69% - - - - -
Total Cost 57,212 53,554 48,707 70,107 74,400 78,172 82,589 -21.72%
-
Net Worth 44,786 43,972 40,899 38,828 39,053 37,514 38,930 9.80%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 44,786 43,972 40,899 38,828 39,053 37,514 38,930 9.80%
NOSH 145,648 145,652 143,962 143,809 144,642 144,285 152,011 -2.81%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 8.30% 8.92% 8.20% -43.00% -41.65% -42.64% -40.85% -
ROE 11.66% 11.98% 10.68% -54.29% -56.02% -62.29% -61.53% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 42.84 40.37 36.86 34.09 36.31 37.98 38.57 7.25%
EPS 3.58 3.62 3.03 -14.66 -15.13 -16.19 -15.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3075 0.3019 0.2841 0.27 0.27 0.26 0.2561 12.98%
Adjusted Per Share Value based on latest NOSH - 143,809
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.47 5.15 4.65 4.29 4.60 4.80 5.14 4.23%
EPS 0.46 0.46 0.38 -1.85 -1.92 -2.05 -2.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0392 0.0385 0.0358 0.034 0.0342 0.0329 0.0341 9.74%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.315 0.285 0.27 0.39 0.35 0.44 0.29 -
P/RPS 0.74 0.71 0.73 1.14 0.96 1.16 0.75 -0.89%
P/EPS 8.79 7.88 8.90 -2.66 -2.31 -2.72 -1.84 -
EY 11.38 12.69 11.24 -37.59 -43.22 -36.81 -54.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.94 0.95 1.44 1.30 1.69 1.13 -6.60%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 28/05/13 21/02/13 19/11/12 17/08/12 23/05/12 29/02/12 -
Price 0.44 0.28 0.25 0.34 0.36 0.38 0.39 -
P/RPS 1.03 0.69 0.68 1.00 0.99 1.00 1.01 1.31%
P/EPS 12.27 7.74 8.24 -2.32 -2.38 -2.35 -2.48 -
EY 8.15 12.92 12.14 -43.11 -42.02 -42.62 -40.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.93 0.88 1.26 1.33 1.46 1.52 -3.99%

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