[GHLSYS] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -21.74%
YoY- -2.9%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 62,449 49,748 45,301 16,255 12,662 14,945 13,009 29.85%
PBT 6,527 3,884 3,557 1,451 1,172 324 -2,639 -
Tax -1,824 -1,168 -514 104 448 -193 -3 190.77%
NP 4,703 2,716 3,043 1,555 1,620 131 -2,642 -
-
NP to SH 4,693 2,731 3,044 1,573 1,620 131 -2,642 -
-
Tax Rate 27.95% 30.07% 14.45% -7.17% -38.23% 59.57% - -
Total Cost 57,746 47,032 42,258 14,700 11,042 14,814 15,651 24.28%
-
Net Worth 246,252 234,931 164,037 44,786 39,053 61,634 74,581 22.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 246,252 234,931 164,037 44,786 39,053 61,634 74,581 22.00%
NOSH 651,805 650,238 422,777 145,648 144,642 144,444 147,597 28.05%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 7.53% 5.46% 6.72% 9.57% 12.79% 0.88% -20.31% -
ROE 1.91% 1.16% 1.86% 3.51% 4.15% 0.21% -3.54% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 9.58 7.65 10.72 11.16 8.75 10.35 8.81 1.40%
EPS 0.72 0.42 0.72 1.08 1.12 0.09 -1.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3778 0.3613 0.388 0.3075 0.27 0.4267 0.5053 -4.72%
Adjusted Per Share Value based on latest NOSH - 145,648
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 5.47 4.36 3.97 1.42 1.11 1.31 1.14 29.84%
EPS 0.41 0.24 0.27 0.14 0.14 0.01 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2157 0.2058 0.1437 0.0392 0.0342 0.054 0.0653 22.01%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.89 1.10 0.92 0.315 0.35 0.40 0.25 -
P/RPS 9.29 14.38 8.59 2.82 4.00 3.87 2.84 21.81%
P/EPS 123.61 261.90 127.78 29.17 31.25 441.05 -13.97 -
EY 0.81 0.38 0.78 3.43 3.20 0.23 -7.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 3.04 2.37 1.02 1.30 0.94 0.49 29.92%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 27/08/15 20/08/14 23/08/13 17/08/12 29/07/11 30/08/10 -
Price 0.83 0.945 0.935 0.44 0.36 0.41 0.22 -
P/RPS 8.66 12.35 8.73 3.94 4.11 3.96 2.50 22.98%
P/EPS 115.28 225.00 129.86 40.74 32.14 452.08 -12.29 -
EY 0.87 0.44 0.77 2.45 3.11 0.22 -8.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.62 2.41 1.43 1.33 0.96 0.44 30.73%

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