[GHLSYS] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Announcement Date
23-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -86.09%
YoY- 60.28%
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 52,271 35,368 20,172 7,466 50,992 38,580 20,497 86.34%
PBT 9,127 5,504 3,455 1,630 11,799 4,754 2,631 128.64%
Tax -141 -77 -37 0 -83 -7 -7 636.27%
NP 8,986 5,427 3,418 1,630 11,716 4,747 2,624 126.68%
-
NP to SH 8,977 5,435 3,418 1,630 11,716 4,747 2,624 126.53%
-
Tax Rate 1.54% 1.40% 1.07% 0.00% 0.70% 0.15% 0.27% -
Total Cost 43,285 29,941 16,754 5,836 39,276 33,833 17,873 80.05%
-
Net Worth 17,673 84,654 82,858 79,924 61,781 53,844 51,336 -50.78%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 17,673 84,654 82,858 79,924 61,781 53,844 51,336 -50.78%
NOSH 121,970 548,989 551,290 543,333 426,959 339,071 336,410 -49.06%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 17.19% 15.34% 16.94% 21.83% 22.98% 12.30% 12.80% -
ROE 50.79% 6.42% 4.13% 2.04% 18.96% 8.82% 5.11% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 42.86 6.44 3.66 1.37 11.94 11.38 6.09 265.94%
EPS 7.36 0.99 0.62 0.30 12.15 1.40 0.78 344.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1449 0.1542 0.1503 0.1471 0.1447 0.1588 0.1526 -3.38%
Adjusted Per Share Value based on latest NOSH - 543,333
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 4.58 3.10 1.77 0.65 4.47 3.38 1.80 86.06%
EPS 0.79 0.48 0.30 0.14 1.03 0.42 0.23 127.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0155 0.0742 0.0726 0.07 0.0541 0.0472 0.045 -50.76%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.15 1.08 1.12 1.05 0.52 0.60 1.10 -
P/RPS 2.68 16.76 30.61 76.41 4.35 5.27 18.05 -71.86%
P/EPS 15.62 109.09 180.65 350.00 18.95 42.86 141.03 -76.84%
EY 6.40 0.92 0.55 0.29 5.28 2.33 0.71 331.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.94 7.00 7.45 7.14 3.59 3.78 7.21 6.62%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 30/11/06 30/08/06 23/06/06 27/02/06 25/11/05 23/08/05 -
Price 1.00 1.15 1.15 1.10 0.82 0.52 0.88 -
P/RPS 2.33 17.85 31.43 80.05 6.87 4.57 14.44 -70.26%
P/EPS 13.59 116.16 185.48 366.67 29.88 37.14 112.82 -75.51%
EY 7.36 0.86 0.54 0.27 3.35 2.69 0.89 307.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.90 7.46 7.65 7.48 5.67 3.27 5.77 12.62%

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