[GHLSYS] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -105.88%
YoY- -543.7%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 57,150 55,617 47,216 42,076 52,245 49,752 46,224 15.15%
PBT -6,475 -7,349 -11,064 -12,316 -6,475 -3,049 -3,998 37.78%
Tax -523 -1 -82 -352 312 0 0 -
NP -6,998 -7,350 -11,146 -12,668 -6,163 -3,049 -3,998 45.09%
-
NP to SH -6,978 -7,324 -11,146 -12,668 -6,153 -3,049 -3,998 44.81%
-
Tax Rate - - - - - - - -
Total Cost 64,148 62,967 58,362 54,744 58,408 52,801 50,222 17.67%
-
Net Worth 76,315 77,829 77,842 79,907 83,092 88,236 88,576 -9.43%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 76,315 77,829 77,842 79,907 83,092 88,236 88,576 -9.43%
NOSH 138,353 138,362 138,287 138,296 138,603 138,606 137,862 0.23%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -12.24% -13.22% -23.61% -30.11% -11.80% -6.13% -8.65% -
ROE -9.14% -9.41% -14.32% -15.85% -7.40% -3.46% -4.51% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 41.31 40.20 34.14 30.42 37.69 35.89 33.53 14.88%
EPS -4.80 -5.29 -8.06 -9.16 -4.44 -2.20 -2.90 39.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5516 0.5625 0.5629 0.5778 0.5995 0.6366 0.6425 -9.64%
Adjusted Per Share Value based on latest NOSH - 138,296
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 5.01 4.87 4.14 3.69 4.58 4.36 4.05 15.19%
EPS -0.61 -0.64 -0.98 -1.11 -0.54 -0.27 -0.35 44.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0669 0.0682 0.0682 0.07 0.0728 0.0773 0.0776 -9.39%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.41 0.35 0.21 0.18 0.19 0.23 0.28 -
P/RPS 0.99 0.87 0.62 0.59 0.50 0.64 0.84 11.54%
P/EPS -8.13 -6.61 -2.61 -1.97 -4.28 -10.45 -9.66 -10.83%
EY -12.30 -15.12 -38.38 -50.89 -23.36 -9.57 -10.36 12.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.62 0.37 0.31 0.32 0.36 0.44 41.28%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 27/08/09 28/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.41 0.36 0.25 0.18 0.19 0.22 0.28 -
P/RPS 0.99 0.90 0.73 0.59 0.50 0.61 0.84 11.54%
P/EPS -8.13 -6.80 -3.10 -1.97 -4.28 -10.00 -9.66 -10.83%
EY -12.30 -14.70 -32.24 -50.89 -23.36 -10.00 -10.36 12.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.64 0.44 0.31 0.32 0.35 0.44 41.28%

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