[GHLSYS] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -12.25%
YoY- 53.5%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 68,247 66,311 63,988 57,266 59,788 59,868 57,150 12.59%
PBT -11,346 -14,309 -14,665 -3,827 -3,411 -3,225 -6,474 45.51%
Tax 300 490 490 -525 -486 -436 -524 -
NP -11,046 -13,819 -14,175 -4,352 -3,897 -3,661 -6,998 35.68%
-
NP to SH -11,046 -13,819 -14,175 -4,352 -3,877 -3,641 -6,978 35.94%
-
Tax Rate - - - - - - - -
Total Cost 79,293 80,130 78,163 61,618 63,685 63,529 64,148 15.22%
-
Net Worth 61,634 58,870 64,114 76,584 74,581 78,185 76,296 -13.29%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 61,634 58,870 64,114 76,584 74,581 78,185 76,296 -13.29%
NOSH 144,444 138,421 152,002 151,923 147,597 141,666 138,317 2.93%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -16.19% -20.84% -22.15% -7.60% -6.52% -6.12% -12.24% -
ROE -17.92% -23.47% -22.11% -5.68% -5.20% -4.66% -9.15% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 47.25 47.91 42.10 37.69 40.51 42.26 41.32 9.37%
EPS -7.65 -9.98 -9.33 -2.86 -2.63 -2.57 -5.04 32.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4267 0.4253 0.4218 0.5041 0.5053 0.5519 0.5516 -15.77%
Adjusted Per Share Value based on latest NOSH - 151,923
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 5.98 5.81 5.61 5.02 5.24 5.24 5.01 12.55%
EPS -0.97 -1.21 -1.24 -0.38 -0.34 -0.32 -0.61 36.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.054 0.0516 0.0562 0.0671 0.0653 0.0685 0.0668 -13.25%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.40 0.41 0.42 0.22 0.25 0.36 0.41 -
P/RPS 0.85 0.86 1.00 0.58 0.62 0.85 0.99 -9.69%
P/EPS -5.23 -4.11 -4.50 -7.68 -9.52 -14.01 -8.13 -25.53%
EY -19.12 -24.35 -22.20 -13.02 -10.51 -7.14 -12.30 34.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.96 1.00 0.44 0.49 0.65 0.74 17.34%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 29/07/11 27/04/11 28/02/11 29/11/10 30/08/10 27/05/10 25/02/10 -
Price 0.41 0.44 0.37 0.41 0.22 0.29 0.41 -
P/RPS 0.87 0.92 0.88 1.09 0.54 0.69 0.99 -8.27%
P/EPS -5.36 -4.41 -3.97 -14.31 -8.38 -11.28 -8.13 -24.30%
EY -18.65 -22.69 -25.20 -6.99 -11.94 -8.86 -12.30 32.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.03 0.88 0.81 0.44 0.53 0.74 19.00%

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