[GHLSYS] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 23.73%
YoY- -163.18%
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 47,216 42,076 52,245 49,752 46,224 45,664 51,340 -5.43%
PBT -11,064 -12,316 -6,475 -3,049 -3,998 -1,916 471 -
Tax -82 -352 312 0 0 -52 388 -
NP -11,146 -12,668 -6,163 -3,049 -3,998 -1,968 859 -
-
NP to SH -11,146 -12,668 -6,153 -3,049 -3,998 -1,968 849 -
-
Tax Rate - - - - - - -82.38% -
Total Cost 58,362 54,744 58,408 52,801 50,222 47,632 50,481 10.16%
-
Net Worth 77,842 79,907 83,092 88,236 88,576 92,397 92,151 -10.64%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 77,842 79,907 83,092 88,236 88,576 92,397 92,151 -10.64%
NOSH 138,287 138,296 138,603 138,606 137,862 140,571 139,180 -0.42%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -23.61% -30.11% -11.80% -6.13% -8.65% -4.31% 1.67% -
ROE -14.32% -15.85% -7.40% -3.46% -4.51% -2.13% 0.92% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 34.14 30.42 37.69 35.89 33.53 32.48 36.89 -5.03%
EPS -8.06 -9.16 -4.44 -2.20 -2.90 -1.40 0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5629 0.5778 0.5995 0.6366 0.6425 0.6573 0.6621 -10.26%
Adjusted Per Share Value based on latest NOSH - 137,142
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 4.14 3.69 4.58 4.36 4.05 4.00 4.50 -5.41%
EPS -0.98 -1.11 -0.54 -0.27 -0.35 -0.17 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0682 0.07 0.0728 0.0773 0.0776 0.0809 0.0807 -10.62%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.21 0.18 0.19 0.23 0.28 0.28 0.41 -
P/RPS 0.62 0.59 0.50 0.64 0.84 0.86 1.11 -32.20%
P/EPS -2.61 -1.97 -4.28 -10.45 -9.66 -20.00 67.21 -
EY -38.38 -50.89 -23.36 -9.57 -10.36 -5.00 1.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.31 0.32 0.36 0.44 0.43 0.62 -29.13%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 28/05/09 27/02/09 28/11/08 29/08/08 29/05/08 29/02/08 -
Price 0.25 0.18 0.19 0.22 0.28 0.31 0.31 -
P/RPS 0.73 0.59 0.50 0.61 0.84 0.95 0.84 -8.94%
P/EPS -3.10 -1.97 -4.28 -10.00 -9.66 -22.14 50.82 -
EY -32.24 -50.89 -23.36 -10.00 -10.36 -4.52 1.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.31 0.32 0.35 0.44 0.47 0.47 -4.30%

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