[GHLSYS] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 65.17%
YoY- -23.38%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 38,652 26,734 13,141 52,271 35,368 20,172 7,466 198.96%
PBT 3,655 3,800 1,883 9,127 5,504 3,455 1,630 71.23%
Tax -35 -34 -35 -141 -77 -37 0 -
NP 3,620 3,766 1,848 8,986 5,427 3,418 1,630 70.13%
-
NP to SH 3,620 3,766 1,848 8,977 5,435 3,418 1,630 70.13%
-
Tax Rate 0.96% 0.89% 1.86% 1.54% 1.40% 1.07% 0.00% -
Total Cost 35,032 22,968 11,293 43,285 29,941 16,754 5,836 229.93%
-
Net Worth 94,355 94,385 94,709 17,673 84,654 82,858 79,924 11.69%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 94,355 94,385 94,709 17,673 84,654 82,858 79,924 11.69%
NOSH 138,697 138,455 128,333 121,970 548,989 551,290 543,333 -59.72%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 9.37% 14.09% 14.06% 17.19% 15.34% 16.94% 21.83% -
ROE 3.84% 3.99% 1.95% 50.79% 6.42% 4.13% 2.04% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 27.87 19.31 10.24 42.86 6.44 3.66 1.37 643.84%
EPS 2.61 2.72 1.44 7.36 0.99 0.62 0.30 322.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6803 0.6817 0.738 0.1449 0.1542 0.1503 0.1471 177.32%
Adjusted Per Share Value based on latest NOSH - 133,962
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 3.39 2.34 1.15 4.58 3.10 1.77 0.65 200.43%
EPS 0.32 0.33 0.16 0.79 0.48 0.30 0.14 73.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0827 0.0827 0.083 0.0155 0.0742 0.0726 0.07 11.74%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.55 0.75 0.89 1.15 1.08 1.12 1.05 -
P/RPS 1.97 3.88 8.69 2.68 16.76 30.61 76.41 -91.25%
P/EPS 21.07 27.57 61.81 15.62 109.09 180.65 350.00 -84.61%
EY 4.75 3.63 1.62 6.40 0.92 0.55 0.29 543.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.10 1.21 7.94 7.00 7.45 7.14 -76.53%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 30/08/07 31/05/07 28/02/07 30/11/06 30/08/06 23/06/06 -
Price 0.46 0.55 0.80 1.00 1.15 1.15 1.10 -
P/RPS 1.65 2.85 7.81 2.33 17.85 31.43 80.05 -92.46%
P/EPS 17.62 20.22 55.56 13.59 116.16 185.48 366.67 -86.75%
EY 5.67 4.95 1.80 7.36 0.86 0.54 0.27 659.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.81 1.08 6.90 7.46 7.65 7.48 -79.75%

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