[GHLSYS] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
10-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -17.56%
YoY- 127.34%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 12,662 11,728 10,030 18,102 14,945 15,560 22,159 -31.16%
PBT 1,172 1,207 -19,123 798 324 526 -11,801 -
Tax 448 -96 -5,594 -690 -193 0 493 -6.18%
NP 1,620 1,111 -24,717 108 131 526 -11,308 -
-
NP to SH 1,620 1,111 -24,717 108 131 526 -11,308 -
-
Tax Rate -38.23% 7.95% - 86.47% 59.57% 0.00% - -
Total Cost 11,042 10,617 34,747 17,994 14,814 15,034 33,467 -52.28%
-
Net Worth 39,053 37,514 38,930 57,510 61,634 58,870 64,114 -28.16%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 39,053 37,514 38,930 57,510 61,634 58,870 64,114 -28.16%
NOSH 144,642 144,285 152,011 135,000 144,444 138,421 152,002 -3.25%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 12.79% 9.47% -246.43% 0.60% 0.88% 3.38% -51.03% -
ROE 4.15% 2.96% -63.49% 0.19% 0.21% 0.89% -17.64% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 8.75 8.13 6.60 13.41 10.35 11.24 14.58 -28.87%
EPS 1.12 0.77 -17.12 0.08 0.09 0.38 -7.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.26 0.2561 0.426 0.4267 0.4253 0.4218 -25.74%
Adjusted Per Share Value based on latest NOSH - 135,000
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1.11 1.03 0.88 1.59 1.31 1.36 1.94 -31.10%
EPS 0.14 0.10 -2.17 0.01 0.01 0.05 -0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0342 0.0329 0.0341 0.0504 0.054 0.0516 0.0562 -28.21%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.35 0.44 0.29 0.35 0.40 0.41 0.42 -
P/RPS 4.00 5.41 4.40 2.61 3.87 3.65 2.88 24.50%
P/EPS 31.25 57.14 -1.78 437.50 441.05 107.89 -5.65 -
EY 3.20 1.75 -56.07 0.23 0.23 0.93 -17.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.69 1.13 0.82 0.94 0.96 1.00 19.13%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 17/08/12 23/05/12 29/02/12 10/11/11 29/07/11 27/04/11 28/02/11 -
Price 0.36 0.38 0.39 0.35 0.41 0.44 0.37 -
P/RPS 4.11 4.68 5.91 2.61 3.96 3.91 2.54 37.86%
P/EPS 32.14 49.35 -2.40 437.50 452.08 115.79 -4.97 -
EY 3.11 2.03 -41.69 0.23 0.22 0.86 -20.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.46 1.52 0.82 0.96 1.03 0.88 31.73%

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