[GHLSYS] YoY Annual (Unaudited) Result on 31-Dec-2010 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
YoY- -103.15%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 64,031 53,057 56,967 63,988 57,150 52,245 51,340 3.74%
PBT 3,280 2,832 -19,321 -14,665 -6,475 -6,475 471 38.14%
Tax 1,885 1,520 -6,728 489 -523 312 388 30.10%
NP 5,165 4,352 -26,049 -14,176 -6,998 -6,163 859 34.81%
-
NP to SH 5,264 4,370 -26,049 -14,176 -6,978 -6,153 849 35.50%
-
Tax Rate -57.47% -53.67% - - - - -82.38% -
Total Cost 58,866 48,705 83,016 78,164 64,148 58,408 50,481 2.59%
-
Net Worth 51,621 41,129 37,707 79,093 76,315 83,092 92,151 -9.19%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 51,621 41,129 37,707 79,093 76,315 83,092 92,151 -9.19%
NOSH 169,806 144,769 151,986 187,513 138,353 138,603 139,180 3.36%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 8.07% 8.20% -45.73% -22.15% -12.24% -11.80% 1.67% -
ROE 10.20% 10.63% -69.08% -17.92% -9.14% -7.40% 0.92% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 37.71 36.65 37.48 34.12 41.31 37.69 36.89 0.36%
EPS 3.10 3.01 -18.04 -9.96 -4.80 -4.44 0.61 31.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.304 0.2841 0.2481 0.4218 0.5516 0.5995 0.6621 -12.15%
Adjusted Per Share Value based on latest NOSH - 152,002
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 5.61 4.65 4.99 5.61 5.01 4.58 4.50 3.73%
EPS 0.46 0.38 -2.28 -1.24 -0.61 -0.54 0.07 36.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0452 0.036 0.033 0.0693 0.0669 0.0728 0.0807 -9.20%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.71 0.27 0.29 0.42 0.41 0.19 0.41 -
P/RPS 1.88 0.74 0.77 1.23 0.99 0.50 1.11 9.17%
P/EPS 22.90 8.94 -1.69 -5.56 -8.13 -4.28 67.21 -16.41%
EY 4.37 11.18 -59.10 -18.00 -12.30 -23.36 1.49 19.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 0.95 1.17 1.00 0.74 0.32 0.62 24.75%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 20/02/14 21/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 0.805 0.25 0.39 0.37 0.41 0.19 0.31 -
P/RPS 2.13 0.68 1.04 1.08 0.99 0.50 0.84 16.75%
P/EPS 25.97 8.28 -2.28 -4.89 -8.13 -4.28 50.82 -10.57%
EY 3.85 12.07 -43.95 -20.43 -12.30 -23.36 1.97 11.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 0.88 1.57 0.88 0.74 0.32 0.47 33.37%

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