[GHLSYS] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 4.85%
YoY- 30.26%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 52,564 52,271 47,157 40,344 29,864 50,992 51,440 1.45%
PBT 7,532 9,127 7,338 6,910 6,520 11,799 6,338 12.20%
Tax -140 -141 -102 -74 0 -83 -9 524.18%
NP 7,392 8,986 7,236 6,836 6,520 11,716 6,329 10.91%
-
NP to SH 7,392 8,977 7,246 6,836 6,520 11,716 6,329 10.91%
-
Tax Rate 1.86% 1.54% 1.39% 1.07% 0.00% 0.70% 0.14% -
Total Cost 45,172 43,285 39,921 33,508 23,344 39,276 45,110 0.09%
-
Net Worth 94,709 17,673 84,654 82,858 79,924 61,781 53,844 45.76%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 94,709 17,673 84,654 82,858 79,924 61,781 53,844 45.76%
NOSH 128,333 121,970 548,989 551,290 543,333 426,959 339,071 -47.70%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 14.06% 17.19% 15.34% 16.94% 21.83% 22.98% 12.30% -
ROE 7.80% 50.79% 8.56% 8.25% 8.16% 18.96% 11.75% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 40.96 42.86 8.59 7.32 5.50 11.94 15.17 94.01%
EPS 5.76 7.36 1.32 1.24 1.20 12.15 1.87 111.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.738 0.1449 0.1542 0.1503 0.1471 0.1447 0.1588 178.74%
Adjusted Per Share Value based on latest NOSH - 558,750
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 4.60 4.58 4.13 3.53 2.62 4.47 4.51 1.32%
EPS 0.65 0.79 0.63 0.60 0.57 1.03 0.55 11.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.083 0.0155 0.0742 0.0726 0.07 0.0541 0.0472 45.73%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.89 1.15 1.08 1.12 1.05 0.52 0.60 -
P/RPS 2.17 2.68 12.57 15.30 19.10 4.35 3.95 -32.94%
P/EPS 15.45 15.62 81.82 90.32 87.50 18.95 32.14 -38.66%
EY 6.47 6.40 1.22 1.11 1.14 5.28 3.11 63.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 7.94 7.00 7.45 7.14 3.59 3.78 -53.23%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 28/02/07 30/11/06 30/08/06 23/06/06 27/02/06 25/11/05 -
Price 0.80 1.00 1.15 1.15 1.10 0.82 0.52 -
P/RPS 1.95 2.33 13.39 15.71 20.01 6.87 3.43 -31.39%
P/EPS 13.89 13.59 87.12 92.74 91.67 29.88 27.86 -37.15%
EY 7.20 7.36 1.15 1.08 1.09 3.35 3.59 59.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 6.90 7.46 7.65 7.48 5.67 3.27 -52.25%

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