[GHLSYS] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 12.01%
YoY- -178.79%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 48,778 57,610 52,492 47,216 46,224 53,468 40,344 3.21%
PBT 4,758 1,674 -4,938 -11,064 -3,998 7,600 6,910 -6.02%
Tax 704 -362 -6 -82 0 -68 -74 -
NP 5,462 1,312 -4,944 -11,146 -3,998 7,532 6,836 -3.66%
-
NP to SH 5,462 1,312 -4,944 -11,146 -3,998 7,532 6,836 -3.66%
-
Tax Rate -14.80% 21.62% - - - 0.89% 1.07% -
Total Cost 43,316 56,298 57,436 58,362 50,222 45,936 33,508 4.36%
-
Net Worth 39,014 60,851 73,911 77,842 88,576 94,385 82,858 -11.78%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 39,014 60,851 73,911 77,842 88,576 94,385 82,858 -11.78%
NOSH 144,497 142,608 146,272 138,287 137,862 138,455 551,290 -19.98%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 11.20% 2.28% -9.42% -23.61% -8.65% 14.09% 16.94% -
ROE 14.00% 2.16% -6.69% -14.32% -4.51% 7.98% 8.25% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 33.76 40.40 35.89 34.14 33.53 38.62 7.32 28.98%
EPS 3.78 0.92 -3.38 -8.06 -2.90 5.44 1.24 20.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.4267 0.5053 0.5629 0.6425 0.6817 0.1503 10.24%
Adjusted Per Share Value based on latest NOSH - 138,275
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 4.27 5.05 4.60 4.14 4.05 4.68 3.53 3.21%
EPS 0.48 0.11 -0.43 -0.98 -0.35 0.66 0.60 -3.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0342 0.0533 0.0647 0.0682 0.0776 0.0827 0.0726 -11.78%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.35 0.40 0.25 0.21 0.28 0.75 1.12 -
P/RPS 1.04 0.99 0.70 0.62 0.84 1.94 15.30 -36.09%
P/EPS 9.26 43.48 -7.40 -2.61 -9.66 13.79 90.32 -31.56%
EY 10.80 2.30 -13.52 -38.38 -10.36 7.25 1.11 46.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.94 0.49 0.37 0.44 1.10 7.45 -25.22%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 17/08/12 29/07/11 30/08/10 27/08/09 29/08/08 30/08/07 30/08/06 -
Price 0.36 0.41 0.22 0.25 0.28 0.55 1.15 -
P/RPS 1.07 1.01 0.61 0.73 0.84 1.42 15.71 -36.06%
P/EPS 9.52 44.57 -6.51 -3.10 -9.66 10.11 92.74 -31.54%
EY 10.50 2.24 -15.36 -32.24 -10.36 9.89 1.08 46.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.96 0.44 0.44 0.44 0.81 7.65 -25.27%

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