[GHLSYS] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Annualized Quarter Result
Revenue	204,600	140,120	67,444	48,778	57,610	52,492	47,216	27.66%
YoY %	46.02%	107.76%	38.27%	-15.33%	9.75%	11.17%	-	-
Horiz. %	433.33%	296.76%	142.84%	103.31%	122.01%	111.17%	100.00%	-
PBT	16,598	10,208	6,908	4,758	1,674	-4,938	-11,064	-
YoY %	62.60%	47.77%	45.19%	184.23%	133.90%	55.37%	-	-
Horiz. %	-150.02%	-92.26%	-62.44%	-43.00%	-15.13%	44.63%	100.00%	-
Tax	-4,516	-1,042	208	704	-362	-6	-82	94.99%
YoY %	-333.40%	-600.96%	-70.45%	294.48%	-5,933.33%	92.68%	-	-
Horiz. %	5,507.32%	1,270.73%	-253.66%	-858.54%	441.46%	7.32%	100.00%	-
NP	12,082	9,166	7,116	5,462	1,312	-4,944	-11,146	-
YoY %	31.81%	28.81%	30.28%	316.31%	126.54%	55.64%	-	-
Horiz. %	-108.40%	-82.24%	-63.84%	-49.00%	-11.77%	44.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,138	9,174	7,166	5,462	1,312	-4,944	-11,146	-
YoY %	32.31%	28.02%	31.20%	316.31%	126.54%	55.64%	-	-
Horiz. %	-108.90%	-82.31%	-64.29%	-49.00%	-11.77%	44.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.21%	10.21%	-3.01%	-14.80%	21.62%	-	-	-
YoY %	166.50%	439.20%	79.66%	-168.46%	0.00%	-	-	-
Horiz. %	125.86%	47.22%	-13.92%	-68.46%	100.00%	-	-	-
Total Cost	192,518	130,954	60,328	43,316	56,298	57,436	58,362	21.99%
YoY %	47.01%	117.07%	39.27%	-23.06%	-1.98%	-1.59%	-	-
Horiz. %	329.87%	224.38%	103.37%	74.22%	96.46%	98.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	230,813	130,864	44,787	39,014	60,851	73,911	77,842	19.85%
YoY %	76.38%	192.19%	14.80%	-35.89%	-17.67%	-5.05%	-	-
Horiz. %	296.51%	168.11%	57.54%	50.12%	78.17%	94.95%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	230,813	130,864	44,787	39,014	60,851	73,911	77,842	19.85%
YoY %	76.38%	192.19%	14.80%	-35.89%	-17.67%	-5.05%	-	-
Horiz. %	296.51%	168.11%	57.54%	50.12%	78.17%	94.95%	100.00%	-
NOSH	638,842	337,279	145,650	144,497	142,608	146,272	138,287	29.03%
YoY %	89.41%	131.57%	0.80%	1.32%	-2.50%	5.77%	-	-
Horiz. %	461.97%	243.90%	105.32%	104.49%	103.12%	105.77%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	5.91%	6.54%	10.55%	11.20%	2.28%	-9.42%	-23.61%	-
YoY %	-9.63%	-38.01%	-5.80%	391.23%	124.20%	60.10%	-	-
Horiz. %	-25.03%	-27.70%	-44.68%	-47.44%	-9.66%	39.90%	100.00%	-
ROE	5.26%	7.01%	16.00%	14.00%	2.16%	-6.69%	-14.32%	-
YoY %	-24.96%	-56.19%	14.29%	548.15%	132.29%	53.28%	-	-
Horiz. %	-36.73%	-48.95%	-111.73%	-97.77%	-15.08%	46.72%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	32.03	41.54	46.31	33.76	40.40	35.89	34.14	-1.05%
YoY %	-22.89%	-10.30%	37.17%	-16.44%	12.57%	5.13%	-	-
Horiz. %	93.82%	121.68%	135.65%	98.89%	118.34%	105.13%	100.00%	-
EPS	1.90	2.72	4.92	3.78	0.92	-3.38	-8.06	-
YoY %	-30.15%	-44.72%	30.16%	310.87%	127.22%	58.06%	-	-
Horiz. %	-23.57%	-33.75%	-61.04%	-46.90%	-11.41%	41.94%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.3613	0.388	0.3075	0.27	0.4267	0.5053	0.5629	-7.12%
YoY %	-6.88%	26.18%	13.89%	-36.72%	-15.56%	-10.23%	-	-
Horiz. %	64.19%	68.93%	54.63%	47.97%	75.80%	89.77%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 144,642
RPS	17.92	12.28	5.91	4.27	5.05	4.60	4.14	27.64%
YoY %	45.93%	107.78%	38.41%	-15.45%	9.78%	11.11%	-	-
Horiz. %	432.85%	296.62%	142.75%	103.14%	121.98%	111.11%	100.00%	-
EPS	1.06	0.80	0.63	0.48	0.11	-0.43	-0.98	-
YoY %	32.50%	26.98%	31.25%	336.36%	125.58%	56.12%	-	-
Horiz. %	-108.16%	-81.63%	-64.29%	-48.98%	-11.22%	43.88%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.2022	0.1146	0.0392	0.0342	0.0533	0.0647	0.0682	19.84%
YoY %	76.44%	192.35%	14.62%	-35.83%	-17.62%	-5.13%	-	-
Horiz. %	296.48%	168.04%	57.48%	50.15%	78.15%	94.87%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	1.10	0.92	0.315	0.35	0.40	0.25	0.21	-
P/RPS	3.43	2.21	0.68	1.04	0.99	0.70	0.62	32.97%
YoY %	55.20%	225.00%	-34.62%	5.05%	41.43%	12.90%	-	-
Horiz. %	553.23%	356.45%	109.68%	167.74%	159.68%	112.90%	100.00%	-
P/EPS	57.89	33.82	6.40	9.26	43.48	-7.40	-2.61	-
YoY %	71.17%	428.44%	-30.89%	-78.70%	687.57%	-183.52%	-	-
Horiz. %	-2,218.01%	-1,295.79%	-245.21%	-354.79%	-1,665.90%	283.52%	100.00%	-
EY	1.73	2.96	15.62	10.80	2.30	-13.52	-38.38	-
YoY %	-41.55%	-81.05%	44.63%	369.57%	117.01%	64.77%	-	-
Horiz. %	-4.51%	-7.71%	-40.70%	-28.14%	-5.99%	35.23%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	3.04	2.37	1.02	1.30	0.94	0.49	0.37	42.02%
YoY %	28.27%	132.35%	-21.54%	38.30%	91.84%	32.43%	-	-
Horiz. %	821.62%	640.54%	275.68%	351.35%	254.05%	132.43%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	27/08/15	20/08/14	23/08/13	17/08/12	29/07/11	30/08/10	27/08/09	-
Price	0.945	0.935	0.44	0.36	0.41	0.22	0.25	-
P/RPS	2.95	2.25	0.95	1.07	1.01	0.61	0.73	26.19%
YoY %	31.11%	136.84%	-11.21%	5.94%	65.57%	-16.44%	-	-
Horiz. %	404.11%	308.22%	130.14%	146.58%	138.36%	83.56%	100.00%	-
P/EPS	49.74	34.38	8.94	9.52	44.57	-6.51	-3.10	-
YoY %	44.68%	284.56%	-6.09%	-78.64%	784.64%	-110.00%	-	-
Horiz. %	-1,604.52%	-1,109.03%	-288.39%	-307.10%	-1,437.74%	210.00%	100.00%	-
EY	2.01	2.91	11.18	10.50	2.24	-15.36	-32.24	-
YoY %	-30.93%	-73.97%	6.48%	368.75%	114.58%	52.36%	-	-
Horiz. %	-6.23%	-9.03%	-34.68%	-32.57%	-6.95%	47.64%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	2.62	2.41	1.43	1.33	0.96	0.44	0.44	34.61%
YoY %	8.71%	68.53%	7.52%	38.54%	118.18%	0.00%	-	-
Horiz. %	595.45%	547.73%	325.00%	302.27%	218.18%	100.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos