[GHLSYS] YoY Cumulative Quarter 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- -15.98%
YoY- 47.81%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 50,973 38,996 46,907 41,829 41,713 37,314 38,652 4.71%
PBT 5,528 3,360 1,635 -2,864 -5,512 -2,287 3,655 7.13%
Tax 37 277 -871 -3 -1 0 -35 -
NP 5,565 3,637 764 -2,867 -5,513 -2,287 3,620 7.42%
-
NP to SH 5,606 3,637 764 -2,867 -5,493 -2,287 3,620 7.55%
-
Tax Rate -0.67% -8.24% 53.27% - - - 0.96% -
Total Cost 45,408 35,359 46,143 44,696 47,226 39,601 35,032 4.41%
-
Net Worth 48,829 38,967 60,271 74,883 77,829 88,236 94,355 -10.38%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 48,829 38,967 60,271 74,883 77,829 88,236 94,355 -10.38%
NOSH 159,261 144,325 141,481 148,549 138,362 138,606 138,697 2.32%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 10.92% 9.33% 1.63% -6.85% -13.22% -6.13% 9.37% -
ROE 11.48% 9.33% 1.27% -3.83% -7.06% -2.59% 3.84% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 32.01 27.02 33.15 28.16 30.15 26.92 27.87 2.33%
EPS 3.52 2.52 0.54 -1.93 -3.97 -1.65 2.61 5.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3066 0.27 0.426 0.5041 0.5625 0.6366 0.6803 -12.42%
Adjusted Per Share Value based on latest NOSH - 151,923
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 4.47 3.42 4.11 3.66 3.65 3.27 3.39 4.71%
EPS 0.49 0.32 0.07 -0.25 -0.48 -0.20 0.32 7.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0428 0.0341 0.0528 0.0656 0.0682 0.0773 0.0827 -10.38%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.42 0.39 0.35 0.22 0.35 0.23 0.55 -
P/RPS 1.31 1.44 1.06 0.78 1.16 0.85 1.97 -6.56%
P/EPS 11.93 15.48 64.81 -11.40 -8.82 -13.94 21.07 -9.03%
EY 8.38 6.46 1.54 -8.77 -11.34 -7.17 4.75 9.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.44 0.82 0.44 0.62 0.36 0.81 9.14%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 18/11/13 19/11/12 10/11/11 29/11/10 30/11/09 28/11/08 30/11/07 -
Price 0.825 0.34 0.35 0.41 0.36 0.22 0.46 -
P/RPS 2.58 1.26 1.06 1.46 1.19 0.82 1.65 7.72%
P/EPS 23.44 13.49 64.81 -21.24 -9.07 -13.33 17.62 4.86%
EY 4.27 7.41 1.54 -4.71 -11.03 -7.50 5.67 -4.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 1.26 0.82 0.81 0.64 0.35 0.68 25.73%

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