[GHLSYS] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 3.65%
YoY- -99.94%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 203,566 132,002 65,034 49,027 70,766 57,266 56,644 23.75%
PBT 13,807 5,829 4,999 -15,763 -10,153 -3,827 -9,700 -
Tax -6,674 116 1,280 -5,317 -390 -525 310 -
NP 7,133 5,945 6,279 -21,080 -10,543 -4,352 -9,390 -
-
NP to SH 7,275 6,064 6,338 -21,080 -10,543 -4,352 -9,360 -
-
Tax Rate 48.34% -1.99% -25.61% - - - - -
Total Cost 196,433 126,057 58,755 70,107 81,309 61,618 66,034 19.91%
-
Net Worth 232,629 166,974 52,563 38,828 57,510 76,584 0 -
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 232,629 166,974 52,563 38,828 57,510 76,584 0 -
NOSH 636,470 423,255 171,440 143,809 135,000 151,923 133,333 29.74%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.50% 4.50% 9.65% -43.00% -14.90% -7.60% -16.58% -
ROE 3.13% 3.63% 12.06% -54.29% -18.33% -5.68% 0.00% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 31.98 31.19 37.93 34.09 52.42 37.69 42.48 -4.61%
EPS 1.14 1.43 3.70 -14.66 -7.81 -2.86 -7.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3655 0.3945 0.3066 0.27 0.426 0.5041 0.00 -
Adjusted Per Share Value based on latest NOSH - 143,809
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 17.83 11.56 5.70 4.29 6.20 5.02 4.96 23.75%
EPS 0.64 0.53 0.56 -1.85 -0.92 -0.38 -0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2038 0.1463 0.046 0.034 0.0504 0.0671 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.01 1.26 0.42 0.39 0.35 0.22 0.35 -
P/RPS 3.16 4.04 1.11 1.14 0.67 0.58 0.82 25.19%
P/EPS 88.36 87.95 11.36 -2.66 -4.48 -7.68 -4.99 -
EY 1.13 1.14 8.80 -37.59 -22.31 -13.02 -20.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.76 3.19 1.37 1.44 0.82 0.44 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 26/11/14 18/11/13 19/11/12 10/11/11 29/11/10 30/11/09 -
Price 1.00 0.74 0.825 0.34 0.35 0.41 0.36 -
P/RPS 3.13 2.37 2.17 1.00 0.67 1.09 0.85 24.25%
P/EPS 87.49 51.65 22.32 -2.32 -4.48 -14.31 -5.13 -
EY 1.14 1.94 4.48 -43.11 -22.31 -6.99 -19.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.74 1.88 2.69 1.26 0.82 0.81 0.00 -

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