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

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 28.61%
YoY- 123.29%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 60,440 52,133 45,741 17,251 14,607 18,102 15,583 25.32%
PBT 6,334 2,463 2,973 2,074 981 798 -395 -
Tax -1,606 -1,398 -1,211 -67 -75 -690 0 -
NP 4,728 1,065 1,762 2,007 906 108 -395 -
-
NP to SH 4,684 1,082 1,820 2,023 906 108 -395 -
-
Tax Rate 25.36% 56.76% 40.73% 3.23% 7.65% 86.47% - -
Total Cost 55,712 51,068 43,979 15,244 13,701 17,994 15,978 23.11%
-
Net Worth 250,398 232,629 166,974 52,563 38,828 57,510 76,584 21.80%
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 250,398 232,629 166,974 52,563 38,828 57,510 76,584 21.80%
NOSH 650,555 636,470 423,255 171,440 143,809 135,000 151,923 27.40%
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 7.82% 2.04% 3.85% 11.63% 6.20% 0.60% -2.53% -
ROE 1.87% 0.47% 1.09% 3.85% 2.33% 0.19% -0.52% -
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 9.29 8.19 10.81 10.06 10.16 13.41 10.26 -1.64%
EPS 0.72 0.17 0.43 1.18 0.63 0.08 -0.26 -
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 5.29 4.57 4.01 1.51 1.28 1.59 1.37 25.22%
EPS 0.41 0.09 0.16 0.18 0.08 0.01 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2194 0.2038 0.1463 0.046 0.034 0.0504 0.0671 21.80%
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 8.77 12.33 11.66 4.17 3.84 2.61 2.14 26.47%
P/EPS 113.19 594.12 293.02 35.59 61.90 437.50 -84.62 -
EY 0.88 0.17 0.34 2.81 1.62 0.23 -1.18 -
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 8.72 12.21 6.85 8.20 3.35 2.61 4.00 13.85%
P/EPS 112.50 588.24 172.09 69.92 53.97 437.50 -157.69 -
EY 0.89 0.17 0.58 1.43 1.85 0.23 -0.63 -
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