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

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 22.91%
YoY- 316.31%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 204,600 140,120 67,444 48,778 57,610 52,492 47,216 27.66%
PBT 16,598 10,208 6,908 4,758 1,674 -4,938 -11,064 -
Tax -4,516 -1,042 208 704 -362 -6 -82 94.99%
NP 12,082 9,166 7,116 5,462 1,312 -4,944 -11,146 -
-
NP to SH 12,138 9,174 7,166 5,462 1,312 -4,944 -11,146 -
-
Tax Rate 27.21% 10.21% -3.01% -14.80% 21.62% - - -
Total Cost 192,518 130,954 60,328 43,316 56,298 57,436 58,362 21.99%
-
Net Worth 230,813 130,864 44,787 39,014 60,851 73,911 77,842 19.85%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 230,813 130,864 44,787 39,014 60,851 73,911 77,842 19.85%
NOSH 638,842 337,279 145,650 144,497 142,608 146,272 138,287 29.03%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 5.91% 6.54% 10.55% 11.20% 2.28% -9.42% -23.61% -
ROE 5.26% 7.01% 16.00% 14.00% 2.16% -6.69% -14.32% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 32.03 41.54 46.31 33.76 40.40 35.89 34.14 -1.05%
EPS 1.90 2.72 4.92 3.78 0.92 -3.38 -8.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3613 0.388 0.3075 0.27 0.4267 0.5053 0.5629 -7.12%
Adjusted Per Share Value based on latest NOSH - 144,642
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 17.92 12.28 5.91 4.27 5.05 4.60 4.14 27.64%
EPS 1.06 0.80 0.63 0.48 0.11 -0.43 -0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2022 0.1146 0.0392 0.0342 0.0533 0.0647 0.0682 19.84%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
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%
P/EPS 57.89 33.82 6.40 9.26 43.48 -7.40 -2.61 -
EY 1.73 2.96 15.62 10.80 2.30 -13.52 -38.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.04 2.37 1.02 1.30 0.94 0.49 0.37 42.02%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
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%
P/EPS 49.74 34.38 8.94 9.52 44.57 -6.51 -3.10 -
EY 2.01 2.91 11.18 10.50 2.24 -15.36 -32.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 2.41 1.43 1.33 0.96 0.44 0.44 34.61%

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