[GHLSYS] YoY Annualized Quarter 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- -105.88%
YoY- -543.7%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 46,912 62,240 52,948 42,076 45,664 52,564 29,864 7.81%
PBT 4,828 2,104 680 -12,316 -1,916 7,532 6,520 -4.87%
Tax -384 0 0 -352 -52 -140 0 -
NP 4,444 2,104 680 -12,668 -1,968 7,392 6,520 -6.18%
-
NP to SH 4,444 2,104 680 -12,668 -1,968 7,392 6,520 -6.18%
-
Tax Rate 7.95% 0.00% 0.00% - - 1.86% 0.00% -
Total Cost 42,468 60,136 52,268 54,744 47,632 45,172 23,344 10.47%
-
Net Worth 37,514 58,870 78,185 79,907 92,397 94,709 79,924 -11.83%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 37,514 58,870 78,185 79,907 92,397 94,709 79,924 -11.83%
NOSH 144,285 138,421 141,666 138,296 140,571 128,333 543,333 -19.81%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 9.47% 3.38% 1.28% -30.11% -4.31% 14.06% 21.83% -
ROE 11.85% 3.57% 0.87% -15.85% -2.13% 7.80% 8.16% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 32.51 44.96 37.38 30.42 32.48 40.96 5.50 34.42%
EPS 3.08 1.52 0.48 -9.16 -1.40 5.76 1.20 16.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.4253 0.5519 0.5778 0.6573 0.738 0.1471 9.94%
Adjusted Per Share Value based on latest NOSH - 138,296
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 4.11 5.45 4.64 3.69 4.00 4.60 2.62 7.78%
EPS 0.39 0.18 0.06 -1.11 -0.17 0.65 0.57 -6.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0329 0.0516 0.0685 0.07 0.0809 0.083 0.07 -11.81%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.44 0.41 0.36 0.18 0.28 0.89 1.05 -
P/RPS 1.35 0.91 0.96 0.59 0.86 2.17 19.10 -35.67%
P/EPS 14.29 26.97 75.00 -1.97 -20.00 15.45 87.50 -26.04%
EY 7.00 3.71 1.33 -50.89 -5.00 6.47 1.14 35.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 0.96 0.65 0.31 0.43 1.21 7.14 -21.33%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 27/04/11 27/05/10 28/05/09 29/05/08 31/05/07 23/06/06 -
Price 0.38 0.44 0.29 0.18 0.31 0.80 1.10 -
P/RPS 1.17 0.98 0.78 0.59 0.95 1.95 20.01 -37.67%
P/EPS 12.34 28.95 60.42 -1.97 -22.14 13.89 91.67 -28.38%
EY 8.11 3.45 1.66 -50.89 -4.52 7.20 1.09 39.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.03 0.53 0.31 0.47 1.08 7.48 -23.81%

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