[GHLSYS] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -127.18%
YoY- -68.97%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 49,027 52,522 54,805 58,637 70,766 68,247 66,311 -18.19%
PBT -15,763 -15,946 -16,794 -17,475 -10,153 -11,346 -14,309 6.64%
Tax -5,317 -5,932 -6,573 -6,477 -390 300 490 -
NP -21,080 -21,878 -23,367 -23,952 -10,543 -11,046 -13,819 32.41%
-
NP to SH -21,080 -21,878 -23,367 -23,952 -10,543 -11,046 -13,819 32.41%
-
Tax Rate - - - - - - - -
Total Cost 70,107 74,400 78,172 82,589 81,309 79,293 80,130 -8.50%
-
Net Worth 38,828 39,053 37,514 38,930 57,510 61,634 58,870 -24.17%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 38,828 39,053 37,514 38,930 57,510 61,634 58,870 -24.17%
NOSH 143,809 144,642 144,285 152,011 135,000 144,444 138,421 2.57%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -43.00% -41.65% -42.64% -40.85% -14.90% -16.19% -20.84% -
ROE -54.29% -56.02% -62.29% -61.53% -18.33% -17.92% -23.47% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 34.09 36.31 37.98 38.57 52.42 47.25 47.91 -20.24%
EPS -14.66 -15.13 -16.19 -15.76 -7.81 -7.65 -9.98 29.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.27 0.26 0.2561 0.426 0.4267 0.4253 -26.07%
Adjusted Per Share Value based on latest NOSH - 152,011
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 4.29 4.60 4.80 5.14 6.20 5.98 5.81 -18.26%
EPS -1.85 -1.92 -2.05 -2.10 -0.92 -0.97 -1.21 32.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.034 0.0342 0.0329 0.0341 0.0504 0.054 0.0516 -24.22%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.39 0.35 0.44 0.29 0.35 0.40 0.41 -
P/RPS 1.14 0.96 1.16 0.75 0.67 0.85 0.86 20.60%
P/EPS -2.66 -2.31 -2.72 -1.84 -4.48 -5.23 -4.11 -25.11%
EY -37.59 -43.22 -36.81 -54.33 -22.31 -19.12 -24.35 33.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.30 1.69 1.13 0.82 0.94 0.96 30.94%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 19/11/12 17/08/12 23/05/12 29/02/12 10/11/11 29/07/11 27/04/11 -
Price 0.34 0.36 0.38 0.39 0.35 0.41 0.44 -
P/RPS 1.00 0.99 1.00 1.01 0.67 0.87 0.92 5.70%
P/EPS -2.32 -2.38 -2.35 -2.48 -4.48 -5.36 -4.41 -34.75%
EY -43.11 -42.02 -42.62 -40.40 -22.31 -18.65 -22.69 53.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.33 1.46 1.52 0.82 0.96 1.03 14.33%

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