[GHLSYS] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 25.45%
YoY- -13.17%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 53,058 58,637 63,988 57,150 52,245 51,340 52,271 0.24%
PBT 2,831 -17,475 -14,665 -6,474 -6,475 472 9,127 -17.71%
Tax 1,520 -6,477 490 -524 299 387 -141 -
NP 4,351 -23,952 -14,175 -6,998 -6,176 859 8,986 -11.37%
-
NP to SH 4,369 -23,952 -14,175 -6,978 -6,166 849 8,985 -11.31%
-
Tax Rate -53.69% - - - - -81.99% 1.54% -
Total Cost 48,707 82,589 78,163 64,148 58,421 50,481 43,285 1.98%
-
Net Worth 40,899 38,930 64,114 76,296 83,216 92,194 19,411 13.21%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 40,899 38,930 64,114 76,296 83,216 92,194 19,411 13.21%
NOSH 143,962 152,011 152,002 138,317 138,602 139,246 133,962 1.20%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 8.20% -40.85% -22.15% -12.24% -11.82% 1.67% 17.19% -
ROE 10.68% -61.53% -22.11% -9.15% -7.41% 0.92% 46.29% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 36.86 38.57 42.10 41.32 37.69 36.87 39.02 -0.94%
EPS 3.03 -15.76 -9.33 -5.04 -4.45 0.61 6.71 -12.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2841 0.2561 0.4218 0.5516 0.6004 0.6621 0.1449 11.86%
Adjusted Per Share Value based on latest NOSH - 138,317
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 4.65 5.14 5.61 5.01 4.58 4.50 4.58 0.25%
EPS 0.38 -2.10 -1.24 -0.61 -0.54 0.07 0.79 -11.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0358 0.0341 0.0562 0.0668 0.0729 0.0808 0.017 13.20%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.27 0.29 0.42 0.41 0.19 0.41 1.15 -
P/RPS 0.73 0.75 1.00 0.99 0.50 1.11 2.95 -20.74%
P/EPS 8.90 -1.84 -4.50 -8.13 -4.27 67.24 17.15 -10.34%
EY 11.24 -54.33 -22.20 -12.30 -23.41 1.49 5.83 11.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.13 1.00 0.74 0.32 0.62 7.94 -29.78%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.25 0.39 0.37 0.41 0.19 0.31 1.00 -
P/RPS 0.68 1.01 0.88 0.99 0.50 0.84 2.56 -19.80%
P/EPS 8.24 -2.48 -3.97 -8.13 -4.27 50.84 14.91 -9.40%
EY 12.14 -40.40 -25.20 -12.30 -23.41 1.97 6.71 10.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.52 0.88 0.74 0.32 0.47 6.90 -29.02%

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