[GHLSYS] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 56.46%
YoY- 54.14%
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 178,768 154,434 115,800 50,973 38,996 46,907 41,829 27.36%
PBT 18,572 10,762 8,077 5,528 3,360 1,635 -2,864 -
Tax -4,810 -3,655 -1,732 37 277 -871 -3 241.73%
NP 13,762 7,107 6,345 5,565 3,637 764 -2,867 -
-
NP to SH 13,704 7,151 6,406 5,606 3,637 764 -2,867 -
-
Tax Rate 25.90% 33.96% 21.44% -0.67% -8.24% 53.27% - -
Total Cost 165,006 147,327 109,455 45,408 35,359 46,143 44,696 24.29%
-
Net Worth 249,984 235,467 150,426 48,829 38,967 60,271 74,883 22.22%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 249,984 235,467 150,426 48,829 38,967 60,271 74,883 22.22%
NOSH 649,478 644,234 381,309 159,261 144,325 141,481 148,549 27.84%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 7.70% 4.60% 5.48% 10.92% 9.33% 1.63% -6.85% -
ROE 5.48% 3.04% 4.26% 11.48% 9.33% 1.27% -3.83% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 27.52 23.97 30.37 32.01 27.02 33.15 28.16 -0.38%
EPS 2.11 1.11 1.68 3.52 2.52 0.54 -1.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3849 0.3655 0.3945 0.3066 0.27 0.426 0.5041 -4.39%
Adjusted Per Share Value based on latest NOSH - 171,440
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 15.66 13.53 10.14 4.47 3.42 4.11 3.66 27.38%
EPS 1.20 0.63 0.56 0.49 0.32 0.07 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.219 0.2063 0.1318 0.0428 0.0341 0.0528 0.0656 22.22%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.815 1.01 1.26 0.42 0.39 0.35 0.22 -
P/RPS 2.96 4.21 4.15 1.31 1.44 1.06 0.78 24.86%
P/EPS 38.63 90.99 75.00 11.93 15.48 64.81 -11.40 -
EY 2.59 1.10 1.33 8.38 6.46 1.54 -8.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 2.76 3.19 1.37 1.44 0.82 0.44 29.93%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 02/12/16 25/11/15 26/11/14 18/11/13 19/11/12 10/11/11 29/11/10 -
Price 0.81 1.00 0.74 0.825 0.34 0.35 0.41 -
P/RPS 2.94 4.17 2.44 2.58 1.26 1.06 1.46 12.36%
P/EPS 38.39 90.09 44.05 23.44 13.49 64.81 -21.24 -
EY 2.60 1.11 2.27 4.27 7.41 1.54 -4.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.74 1.88 2.69 1.26 0.82 0.81 17.19%

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