[GHLSYS] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 83.98%
YoY- 80.92%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 223,516 210,208 99,036 69,868 46,912 62,240 52,948 27.10%
PBT 22,840 17,660 6,188 8,012 4,828 2,104 680 79.52%
Tax -5,516 -4,360 -28 0 -384 0 0 -
NP 17,324 13,300 6,160 8,012 4,444 2,104 680 71.45%
-
NP to SH 17,308 13,348 6,172 8,040 4,444 2,104 680 71.42%
-
Tax Rate 24.15% 24.69% 0.45% 0.00% 7.95% 0.00% 0.00% -
Total Cost 206,192 196,908 92,876 61,856 42,468 60,136 52,268 25.67%
-
Net Worth 240,439 228,071 91,736 43,972 37,514 58,870 78,185 20.57%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 240,439 228,071 91,736 43,972 37,514 58,870 78,185 20.57%
NOSH 645,820 641,730 241,093 145,652 144,285 138,421 141,666 28.73%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 7.75% 6.33% 6.22% 11.47% 9.47% 3.38% 1.28% -
ROE 7.20% 5.85% 6.73% 18.28% 11.85% 3.57% 0.87% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 34.61 32.76 41.08 47.97 32.51 44.96 37.38 -1.27%
EPS 2.68 2.08 2.56 5.52 3.08 1.52 0.48 33.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3723 0.3554 0.3805 0.3019 0.26 0.4253 0.5519 -6.34%
Adjusted Per Share Value based on latest NOSH - 145,652
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 19.58 18.42 8.68 6.12 4.11 5.45 4.64 27.09%
EPS 1.52 1.17 0.54 0.70 0.39 0.18 0.06 71.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2106 0.1998 0.0804 0.0385 0.0329 0.0516 0.0685 20.56%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.895 1.04 0.87 0.285 0.44 0.41 0.36 -
P/RPS 2.59 3.17 2.12 0.59 1.35 0.91 0.96 17.97%
P/EPS 33.40 50.00 33.98 5.16 14.29 26.97 75.00 -12.60%
EY 2.99 2.00 2.94 19.37 7.00 3.71 1.33 14.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 2.93 2.29 0.94 1.69 0.96 0.65 24.29%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 28/05/15 28/05/14 28/05/13 23/05/12 27/04/11 27/05/10 -
Price 0.825 1.12 0.845 0.28 0.38 0.44 0.29 -
P/RPS 2.38 3.42 2.06 0.58 1.17 0.98 0.78 20.41%
P/EPS 30.78 53.85 33.01 5.07 12.34 28.95 60.42 -10.62%
EY 3.25 1.86 3.03 19.71 8.11 3.45 1.66 11.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 3.15 2.22 0.93 1.46 1.03 0.53 26.93%

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