[GHLSYS] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -2657.17%
YoY- -83.75%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 51,994 48,778 46,912 56,967 62,542 57,610 62,240 -11.27%
PBT 4,480 4,758 4,828 -19,321 2,180 1,674 2,104 65.28%
Tax 369 704 -384 -6,728 -1,161 -362 0 -
NP 4,849 5,462 4,444 -26,049 1,018 1,312 2,104 74.21%
-
NP to SH 4,849 5,462 4,444 -26,049 1,018 1,312 2,104 74.21%
-
Tax Rate -8.24% -14.80% 7.95% - 53.26% 21.62% 0.00% -
Total Cost 47,145 43,316 42,468 83,016 61,524 56,298 60,136 -14.93%
-
Net Worth 38,967 39,014 37,514 37,707 60,271 60,851 58,870 -23.99%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 38,967 39,014 37,514 37,707 60,271 60,851 58,870 -23.99%
NOSH 144,325 144,497 144,285 151,986 141,481 142,608 138,421 2.81%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 9.33% 11.20% 9.47% -45.73% 1.63% 2.28% 3.38% -
ROE 12.44% 14.00% 11.85% -69.08% 1.69% 2.16% 3.57% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 36.03 33.76 32.51 37.48 44.21 40.40 44.96 -13.68%
EPS 3.36 3.78 3.08 -18.04 0.72 0.92 1.52 69.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.27 0.26 0.2481 0.426 0.4267 0.4253 -26.07%
Adjusted Per Share Value based on latest NOSH - 152,011
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 4.55 4.27 4.11 4.99 5.48 5.05 5.45 -11.30%
EPS 0.42 0.48 0.39 -2.28 0.09 0.11 0.18 75.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0341 0.0342 0.0329 0.033 0.0528 0.0533 0.0516 -24.07%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.39 0.35 0.44 0.29 0.35 0.40 0.41 -
P/RPS 1.08 1.04 1.35 0.77 0.79 0.99 0.91 12.06%
P/EPS 11.61 9.26 14.29 -1.69 48.61 43.48 26.97 -42.90%
EY 8.62 10.80 7.00 -59.10 2.06 2.30 3.71 75.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.30 1.69 1.17 0.82 0.94 0.96 30.94%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 19/11/12 17/08/12 23/05/12 29/02/12 10/11/11 29/07/11 27/04/11 -
Price 0.34 0.36 0.38 0.39 0.35 0.41 0.44 -
P/RPS 0.94 1.07 1.17 1.04 0.79 1.01 0.98 -2.73%
P/EPS 10.12 9.52 12.34 -2.28 48.61 44.57 28.95 -50.28%
EY 9.88 10.50 8.11 -43.95 2.06 2.24 3.45 101.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.33 1.46 1.57 0.82 0.96 1.03 14.33%

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