[GHLSYS] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -17.66%
YoY- 13.37%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 51,340 51,536 53,468 52,564 52,271 47,157 40,344 17.37%
PBT 471 4,873 7,600 7,532 9,127 7,338 6,910 -83.23%
Tax 388 -46 -68 -140 -141 -102 -74 -
NP 859 4,826 7,532 7,392 8,986 7,236 6,836 -74.81%
-
NP to SH 849 4,826 7,532 7,392 8,977 7,246 6,836 -75.01%
-
Tax Rate -82.38% 0.94% 0.89% 1.86% 1.54% 1.39% 1.07% -
Total Cost 50,481 46,709 45,936 45,172 43,285 39,921 33,508 31.31%
-
Net Worth 92,151 94,355 94,385 94,709 17,673 84,654 82,858 7.32%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 92,151 94,355 94,385 94,709 17,673 84,654 82,858 7.32%
NOSH 139,180 138,697 138,455 128,333 121,970 548,989 551,290 -59.95%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 1.67% 9.37% 14.09% 14.06% 17.19% 15.34% 16.94% -
ROE 0.92% 5.12% 7.98% 7.80% 50.79% 8.56% 8.25% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 36.89 37.16 38.62 40.96 42.86 8.59 7.32 193.07%
EPS 0.61 3.48 5.44 5.76 7.36 1.32 1.24 -37.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6621 0.6803 0.6817 0.738 0.1449 0.1542 0.1503 168.00%
Adjusted Per Share Value based on latest NOSH - 128,333
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 4.50 4.51 4.68 4.60 4.58 4.13 3.53 17.51%
EPS 0.07 0.42 0.66 0.65 0.79 0.63 0.60 -76.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0807 0.0827 0.0827 0.083 0.0155 0.0742 0.0726 7.28%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.41 0.55 0.75 0.89 1.15 1.08 1.12 -
P/RPS 1.11 1.48 1.94 2.17 2.68 12.57 15.30 -82.52%
P/EPS 67.21 15.80 13.79 15.45 15.62 81.82 90.32 -17.83%
EY 1.49 6.33 7.25 6.47 6.40 1.22 1.11 21.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.81 1.10 1.21 7.94 7.00 7.45 -80.85%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 30/11/06 30/08/06 -
Price 0.31 0.46 0.55 0.80 1.00 1.15 1.15 -
P/RPS 0.84 1.24 1.42 1.95 2.33 13.39 15.71 -85.73%
P/EPS 50.82 13.22 10.11 13.89 13.59 87.12 92.74 -32.96%
EY 1.97 7.57 9.89 7.20 7.36 1.15 1.08 49.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.68 0.81 1.08 6.90 7.46 7.65 -84.35%

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