[GHLSYS] YoY TTM 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- -0.89%
YoY- 123.86%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 227,407 197,174 103,512 62,390 52,522 68,247 59,788 24.91%
PBT 20,066 14,317 4,930 3,906 -15,946 -11,346 -3,411 -
Tax -6,832 -6,487 1,260 1,272 -5,932 300 -486 55.29%
NP 13,234 7,830 6,190 5,178 -21,878 -11,046 -3,897 -
-
NP to SH 13,291 8,013 6,267 5,221 -21,878 -11,046 -3,877 -
-
Tax Rate 34.05% 45.31% -25.56% -32.57% - - - -
Total Cost 214,173 189,344 97,322 57,212 74,400 79,293 63,685 22.37%
-
Net Worth 246,252 234,931 0 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 0 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 5.82% 3.97% 5.98% 8.30% -41.65% -16.19% -6.52% -
ROE 5.40% 3.41% 0.00% 11.66% -56.02% -17.92% -5.20% -
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 34.89 30.32 24.48 42.84 36.31 47.25 40.51 -2.45%
EPS 2.04 1.23 1.48 3.58 -15.13 -7.65 -2.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3778 0.3613 0.00 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 19.92 17.27 9.07 5.47 4.60 5.98 5.24 24.90%
EPS 1.16 0.70 0.55 0.46 -1.92 -0.97 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2157 0.2058 0.00 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 2.55 3.63 3.76 0.74 0.96 0.85 0.62 26.55%
P/EPS 43.65 89.26 62.06 8.79 -2.31 -5.23 -9.52 -
EY 2.29 1.12 1.61 11.38 -43.22 -19.12 -10.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 3.04 0.00 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 2.38 3.12 3.82 1.03 0.99 0.87 0.54 28.01%
P/EPS 40.70 76.68 63.08 12.27 -2.38 -5.36 -8.38 -
EY 2.46 1.30 1.59 8.15 -42.02 -18.65 -11.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.62 0.00 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