[GHLSYS] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
10-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 16.46%
YoY- 126.65%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 24,389 11,728 56,967 46,907 28,805 15,560 63,988 -47.46%
PBT 2,379 1,207 -19,321 1,635 837 526 -14,665 -
Tax 352 -96 -6,728 -871 -181 0 489 -19.69%
NP 2,731 1,111 -26,049 764 656 526 -14,176 -
-
NP to SH 2,731 1,111 -26,049 764 656 526 -14,176 -
-
Tax Rate -14.80% 7.95% - 53.27% 21.62% 0.00% - -
Total Cost 21,658 10,617 83,016 46,143 28,149 15,034 78,164 -57.53%
-
Net Worth 39,014 37,514 37,707 60,271 60,851 58,870 79,093 -37.59%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 39,014 37,514 37,707 60,271 60,851 58,870 79,093 -37.59%
NOSH 144,497 144,285 151,986 141,481 142,608 138,421 187,513 -15.96%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 11.20% 9.47% -45.73% 1.63% 2.28% 3.38% -22.15% -
ROE 7.00% 2.96% -69.08% 1.27% 1.08% 0.89% -17.92% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 16.88 8.13 37.48 33.15 20.20 11.24 34.12 -37.47%
EPS 1.89 0.77 -18.04 0.54 0.46 0.38 -9.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.26 0.2481 0.426 0.4267 0.4253 0.4218 -25.74%
Adjusted Per Share Value based on latest NOSH - 135,000
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.14 1.03 4.99 4.11 2.52 1.36 5.61 -47.43%
EPS 0.24 0.10 -2.28 0.07 0.06 0.05 -1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0342 0.0329 0.033 0.0528 0.0533 0.0516 0.0693 -37.57%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.35 0.44 0.29 0.35 0.40 0.41 0.42 -
P/RPS 2.07 5.41 0.77 1.06 1.98 3.65 1.23 41.52%
P/EPS 18.52 57.14 -1.69 64.81 86.96 107.89 -5.56 -
EY 5.40 1.75 -59.10 1.54 1.15 0.93 -18.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.69 1.17 0.82 0.94 0.96 1.00 19.13%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 17/08/12 23/05/12 29/02/12 10/11/11 29/07/11 27/04/11 28/02/11 -
Price 0.36 0.38 0.39 0.35 0.41 0.44 0.37 -
P/RPS 2.13 4.68 1.04 1.06 2.03 3.91 1.08 57.33%
P/EPS 19.05 49.35 -2.28 64.81 89.13 115.79 -4.89 -
EY 5.25 2.03 -43.95 1.54 1.12 0.86 -20.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.46 1.57 0.82 0.96 1.03 0.88 31.73%

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