[GHLSYS] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -116.96%
YoY- -146.86%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 67,155 56,946 49,133 15,475 14,061 10,030 22,159 20.27%
PBT 6,203 5,366 3,045 -2,248 -529 -19,123 -11,801 -
Tax -1,815 -2,231 -3,018 1,848 1,243 -5,594 493 -
NP 4,388 3,135 27 -400 714 -24,717 -11,308 -
-
NP to SH 4,411 3,189 124 -343 732 -24,717 -11,308 -
-
Tax Rate 29.26% 41.58% 99.11% - - - - -
Total Cost 62,767 53,811 49,106 15,875 13,347 34,747 33,467 11.03%
-
Net Worth 259,167 239,109 200,138 57,928 40,899 38,930 64,114 26.18%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 3,266 - - - - - - -
Div Payout % 74.05% - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 259,167 239,109 200,138 57,928 40,899 38,930 64,114 26.18%
NOSH 654,724 650,816 574,285 190,555 143,962 152,011 152,002 27.52%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 6.53% 5.51% 0.05% -2.58% 5.08% -246.43% -51.03% -
ROE 1.70% 1.33% 0.06% -0.59% 1.79% -63.49% -17.64% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 10.28 8.75 8.56 8.12 9.77 6.60 14.58 -5.65%
EPS 0.68 0.49 0.07 -0.18 0.50 -17.12 -7.44 -
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3967 0.3674 0.3485 0.304 0.2841 0.2561 0.4218 -1.01%
Adjusted Per Share Value based on latest NOSH - 190,555
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 5.88 4.99 4.30 1.36 1.23 0.88 1.94 20.27%
EPS 0.39 0.28 0.01 -0.03 0.06 -2.17 -0.99 -
DPS 0.29 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.227 0.2095 0.1753 0.0507 0.0358 0.0341 0.0562 26.16%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.90 0.965 0.72 0.71 0.27 0.29 0.42 -
P/RPS 8.76 11.03 8.42 8.74 2.76 4.40 2.88 20.34%
P/EPS 133.30 196.94 3,334.56 -394.44 53.10 -1.78 -5.65 -
EY 0.75 0.51 0.03 -0.25 1.88 -56.07 -17.71 -
DY 0.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 2.63 2.07 2.34 0.95 1.13 1.00 14.62%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 20/02/17 25/02/16 25/02/15 20/02/14 21/02/13 29/02/12 28/02/11 -
Price 1.11 0.905 0.85 0.805 0.25 0.39 0.37 -
P/RPS 10.80 10.34 9.94 9.91 2.56 5.91 2.54 27.25%
P/EPS 164.40 184.69 3,936.64 -447.22 49.17 -2.40 -4.97 -
EY 0.61 0.54 0.03 -0.22 2.03 -41.69 -20.11 -
DY 0.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 2.46 2.44 2.65 0.88 1.52 0.88 21.25%

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