[GHLSYS] YoY Cumulative 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- -54.0%
YoY- 80.92%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 55,879 52,552 24,759 17,467 11,728 15,560 13,237 27.10%
PBT 5,710 4,415 1,547 2,003 1,207 526 170 79.52%
Tax -1,379 -1,090 -7 0 -96 0 0 -
NP 4,331 3,325 1,540 2,003 1,111 526 170 71.45%
-
NP to SH 4,327 3,337 1,543 2,010 1,111 526 170 71.42%
-
Tax Rate 24.15% 24.69% 0.45% 0.00% 7.95% 0.00% 0.00% -
Total Cost 51,548 49,227 23,219 15,464 10,617 15,034 13,067 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 1.80% 1.46% 1.68% 4.57% 2.96% 0.89% 0.22% -
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 8.65 8.19 10.27 11.99 8.13 11.24 9.34 -1.26%
EPS 0.67 0.52 0.64 1.38 0.77 0.38 0.12 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 4.90 4.60 2.17 1.53 1.03 1.36 1.16 27.11%
EPS 0.38 0.29 0.14 0.18 0.10 0.05 0.01 83.25%
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 10.34 12.70 8.47 2.38 5.41 3.65 3.85 17.88%
P/EPS 133.58 200.00 135.94 20.65 57.14 107.89 300.00 -12.60%
EY 0.75 0.50 0.74 4.84 1.75 0.93 0.33 14.64%
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 9.53 13.68 8.23 2.33 4.68 3.91 3.10 20.56%
P/EPS 123.13 215.38 132.03 20.29 49.35 115.79 241.67 -10.62%
EY 0.81 0.46 0.76 4.93 2.03 0.86 0.41 12.00%
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