[GHLSYS] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 111.45%
YoY- 105.37%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 22,159 15,583 13,009 13,237 15,437 18,105 13,089 41.90%
PBT -11,801 -395 -2,639 170 -963 21 -2,453 184.16%
Tax 493 0 -3 0 -522 39 47 377.13%
NP -11,308 -395 -2,642 170 -1,485 60 -2,406 179.79%
-
NP to SH -11,308 -395 -2,642 170 -1,485 80 -2,406 179.79%
-
Tax Rate - - - 0.00% - -185.71% - -
Total Cost 33,467 15,978 15,651 13,067 16,922 18,045 15,495 66.85%
-
Net Worth 64,114 76,584 74,581 78,185 76,296 75,000 77,835 -12.09%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 64,114 76,584 74,581 78,185 76,296 75,000 77,835 -12.09%
NOSH 152,002 151,923 147,597 141,666 138,317 133,333 138,275 6.49%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -51.03% -2.53% -20.31% 1.28% -9.62% 0.33% -18.38% -
ROE -17.64% -0.52% -3.54% 0.22% -1.95% 0.11% -3.09% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 14.58 10.26 8.81 9.34 11.16 13.58 9.47 33.22%
EPS -7.44 -0.26 -1.79 0.12 -1.02 0.06 -1.74 162.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4218 0.5041 0.5053 0.5519 0.5516 0.5625 0.5629 -17.45%
Adjusted Per Share Value based on latest NOSH - 141,666
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1.94 1.37 1.14 1.16 1.35 1.59 1.15 41.57%
EPS -0.99 -0.03 -0.23 0.01 -0.13 0.01 -0.21 180.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0562 0.0671 0.0653 0.0685 0.0668 0.0657 0.0682 -12.07%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.42 0.22 0.25 0.36 0.41 0.35 0.21 -
P/RPS 2.88 2.14 2.84 3.85 3.67 2.58 2.22 18.89%
P/EPS -5.65 -84.62 -13.97 300.00 -38.19 583.33 -12.07 -39.62%
EY -17.71 -1.18 -7.16 0.33 -2.62 0.17 -8.29 65.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.44 0.49 0.65 0.74 0.62 0.37 93.67%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 30/08/10 27/05/10 25/02/10 30/11/09 27/08/09 -
Price 0.37 0.41 0.22 0.29 0.41 0.36 0.25 -
P/RPS 2.54 4.00 2.50 3.10 3.67 2.65 2.64 -2.53%
P/EPS -4.97 -157.69 -12.29 241.67 -38.19 600.00 -14.37 -50.63%
EY -20.11 -0.63 -8.14 0.41 -2.62 0.17 -6.96 102.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.81 0.44 0.53 0.74 0.64 0.44 58.53%

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