[GHLSYS] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -9.88%
YoY- 116.78%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 211,380 164,933 64,031 53,057 56,967 63,988 57,150 24.34%
PBT 16,128 11,121 3,280 2,832 -19,321 -14,665 -6,475 -
Tax -5,886 -4,750 1,885 1,520 -6,728 489 -523 49.67%
NP 10,242 6,371 5,165 4,352 -26,049 -14,176 -6,998 -
-
NP to SH 10,339 6,529 5,264 4,370 -26,049 -14,176 -6,978 -
-
Tax Rate 36.50% 42.71% -57.47% -53.67% - - - -
Total Cost 201,138 158,562 58,866 48,705 83,016 78,164 64,148 20.97%
-
Net Worth 235,934 149,840 51,621 41,129 37,707 79,093 76,315 20.68%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 235,934 149,840 51,621 41,129 37,707 79,093 76,315 20.68%
NOSH 642,173 430,822 169,806 144,769 151,986 187,513 138,353 29.13%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 4.85% 3.86% 8.07% 8.20% -45.73% -22.15% -12.24% -
ROE 4.38% 4.36% 10.20% 10.63% -69.08% -17.92% -9.14% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 32.92 38.28 37.71 36.65 37.48 34.12 41.31 -3.71%
EPS 1.61 1.19 3.10 3.01 -18.04 -9.96 -4.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3674 0.3478 0.304 0.2841 0.2481 0.4218 0.5516 -6.54%
Adjusted Per Share Value based on latest NOSH - 143,962
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 18.52 14.45 5.61 4.65 4.99 5.61 5.01 24.33%
EPS 0.91 0.57 0.46 0.38 -2.28 -1.24 -0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2067 0.1313 0.0452 0.036 0.033 0.0693 0.0669 20.67%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.965 0.72 0.71 0.27 0.29 0.42 0.41 -
P/RPS 2.93 1.88 1.88 0.74 0.77 1.23 0.99 19.81%
P/EPS 59.94 47.51 22.90 8.94 -1.69 -5.56 -8.13 -
EY 1.67 2.10 4.37 11.18 -59.10 -18.00 -12.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 2.07 2.34 0.95 1.17 1.00 0.74 23.52%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 25/02/15 20/02/14 21/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.905 0.85 0.805 0.25 0.39 0.37 0.41 -
P/RPS 2.75 2.22 2.13 0.68 1.04 1.08 0.99 18.55%
P/EPS 56.21 56.09 25.97 8.28 -2.28 -4.89 -8.13 -
EY 1.78 1.78 3.85 12.07 -43.95 -20.43 -12.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 2.44 2.65 0.88 1.57 0.88 0.74 22.15%

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