[GHLSYS] YoY TTM Result on 31-Mar-2013 [#1]

Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 20.58%
YoY- 122.54%
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 214,706 192,727 74,466 58,797 54,805 66,311 59,868 23.69%
PBT 17,423 13,990 2,824 3,627 -16,794 -14,309 -3,225 -
Tax -6,176 -5,833 1,878 1,616 -6,573 490 -436 55.48%
NP 11,247 8,157 4,702 5,243 -23,367 -13,819 -3,661 -
-
NP to SH 11,329 8,326 4,796 5,268 -23,367 -13,819 -3,641 -
-
Tax Rate 35.45% 41.69% -66.50% -44.55% - - - -
Total Cost 203,459 184,570 69,764 53,554 78,172 80,130 63,529 21.38%
-
Net Worth 240,439 228,071 0 43,972 37,514 58,870 78,185 20.57%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 240,439 228,071 0 43,972 37,514 58,870 78,185 20.57%
NOSH 645,820 641,730 241,093 145,652 144,285 138,421 141,666 28.73%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 5.24% 4.23% 6.31% 8.92% -42.64% -20.84% -6.12% -
ROE 4.71% 3.65% 0.00% 11.98% -62.29% -23.47% -4.66% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 33.25 30.03 30.89 40.37 37.98 47.91 42.26 -3.91%
EPS 1.75 1.30 1.99 3.62 -16.19 -9.98 -2.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3723 0.3554 0.00 0.3019 0.26 0.4253 0.5519 -6.34%
Adjusted Per Share Value based on latest NOSH - 145,652
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 18.81 16.88 6.52 5.15 4.80 5.81 5.24 23.71%
EPS 0.99 0.73 0.42 0.46 -2.05 -1.21 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2106 0.1998 0.00 0.0385 0.0329 0.0516 0.0685 20.56%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.895 1.04 0.87 0.285 0.44 0.41 0.36 -
P/RPS 2.69 3.46 2.82 0.71 1.16 0.86 0.85 21.14%
P/EPS 51.02 80.16 43.73 7.88 -2.72 -4.11 -14.01 -
EY 1.96 1.25 2.29 12.69 -36.81 -24.35 -7.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 2.93 0.00 0.94 1.69 0.96 0.65 24.29%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 28/05/15 28/05/14 28/05/13 23/05/12 27/04/11 27/05/10 -
Price 0.825 1.12 0.845 0.28 0.38 0.44 0.29 -
P/RPS 2.48 3.73 2.74 0.69 1.00 0.92 0.69 23.74%
P/EPS 47.03 86.32 42.48 7.74 -2.35 -4.41 -11.28 -
EY 2.13 1.16 2.35 12.92 -42.62 -22.69 -8.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 3.15 0.00 0.93 1.46 1.03 0.53 26.93%

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