[GHLSYS] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -8.87%
YoY- -8.96%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 164,934 132,002 103,512 74,466 67,174 65,034 62,390 90.85%
PBT 11,122 5,829 4,930 2,824 3,280 4,999 3,906 100.51%
Tax -4,750 116 1,260 1,878 1,885 1,280 1,272 -
NP 6,372 5,945 6,190 4,702 5,165 6,279 5,178 14.79%
-
NP to SH 6,531 6,064 6,267 4,796 5,263 6,338 5,221 16.04%
-
Tax Rate 42.71% -1.99% -25.56% -66.50% -57.47% -25.61% -32.57% -
Total Cost 158,562 126,057 97,322 69,764 62,009 58,755 57,212 96.94%
-
Net Worth 200,138 166,974 0 0 57,928 52,563 44,786 170.56%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 200,138 166,974 0 0 57,928 52,563 44,786 170.56%
NOSH 574,285 423,255 422,777 241,093 190,555 171,440 145,648 148.96%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.86% 4.50% 5.98% 6.31% 7.69% 9.65% 8.30% -
ROE 3.26% 3.63% 0.00% 0.00% 9.09% 12.06% 11.66% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 28.72 31.19 24.48 30.89 35.25 37.93 42.84 -23.34%
EPS 1.14 1.43 1.48 1.99 2.76 3.70 3.58 -53.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3485 0.3945 0.00 0.00 0.304 0.3066 0.3075 8.67%
Adjusted Per Share Value based on latest NOSH - 241,093
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 14.45 11.56 9.07 6.52 5.88 5.70 5.47 90.75%
EPS 0.57 0.53 0.55 0.42 0.46 0.56 0.46 15.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1753 0.1463 0.00 0.00 0.0507 0.046 0.0392 170.69%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.72 1.26 0.92 0.87 0.71 0.42 0.315 -
P/RPS 2.51 4.04 3.76 2.82 2.01 1.11 0.74 125.24%
P/EPS 63.31 87.95 62.06 43.73 25.71 11.36 8.79 271.61%
EY 1.58 1.14 1.61 2.29 3.89 8.80 11.38 -73.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 3.19 0.00 0.00 2.34 1.37 1.02 60.08%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 26/11/14 20/08/14 28/05/14 20/02/14 18/11/13 23/08/13 -
Price 0.85 0.74 0.935 0.845 0.805 0.825 0.44 -
P/RPS 2.96 2.37 3.82 2.74 2.28 2.17 1.03 101.74%
P/EPS 74.74 51.65 63.08 42.48 29.15 22.32 12.27 232.43%
EY 1.34 1.94 1.59 2.35 3.43 4.48 8.15 -69.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 1.88 0.00 0.00 2.65 2.69 1.43 42.65%

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