[GHLSYS] QoQ TTM 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- -43.38%
YoY- -492.96%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM 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 56,644 52,741 51,348 52,245 50,002 47,718 12.74%
PBT -6,474 -9,700 -10,009 -9,075 -6,475 -5,470 -5,327 13.84%
Tax -524 310 271 224 299 410 409 -
NP -6,998 -9,390 -9,738 -8,851 -6,176 -5,060 -4,918 26.42%
-
NP to SH -6,978 -9,360 -9,728 -8,841 -6,166 -5,070 -4,928 26.01%
-
Tax Rate - - - - - - - -
Total Cost 64,148 66,034 62,479 60,199 58,421 55,062 52,636 14.05%
-
Net Worth 76,296 0 77,835 79,907 83,216 87,305 88,723 -9.54%
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 76,296 0 77,835 79,907 83,216 87,305 88,723 -9.54%
NOSH 138,317 133,333 138,275 138,296 138,602 137,142 138,090 0.10%
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% -16.58% -18.46% -17.24% -11.82% -10.12% -10.31% -
ROE -9.15% 0.00% -12.50% -11.06% -7.41% -5.81% -5.55% -
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 41.32 42.48 38.14 37.13 37.69 36.46 34.56 12.61%
EPS -5.04 -7.02 -7.04 -6.39 -4.45 -3.70 -3.57 25.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5516 0.00 0.5629 0.5778 0.6004 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 4.96 4.62 4.50 4.58 4.38 4.18 12.79%
EPS -0.61 -0.82 -0.85 -0.77 -0.54 -0.44 -0.43 26.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0668 0.00 0.0682 0.07 0.0729 0.0765 0.0777 -9.56%
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 0.82 0.55 0.48 0.50 0.63 0.81 14.27%
P/EPS -8.13 -4.99 -2.98 -2.82 -4.27 -6.22 -7.85 2.35%
EY -12.30 -20.06 -33.50 -35.52 -23.41 -16.07 -12.75 -2.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.00 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 0.85 0.66 0.48 0.50 0.60 0.81 14.27%
P/EPS -8.13 -5.13 -3.55 -2.82 -4.27 -5.95 -7.85 2.35%
EY -12.30 -19.50 -28.14 -35.52 -23.41 -16.80 -12.75 -2.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.00 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