[GHLSYS] QoQ Quarter Result on 30-Sep-2005 [#3]

Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 32.11%
YoY- 20.97%
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 12,706 7,466 12,411 18,083 8,206 12,291 17,529 -19.35%
PBT 1,825 1,630 7,045 2,123 1,604 1,027 4,143 -42.19%
Tax -37 0 -76 0 3 -10 -257 -72.62%
NP 1,788 1,630 6,969 2,123 1,607 1,017 3,886 -40.48%
-
NP to SH 1,788 1,630 6,969 2,123 1,607 1,017 3,886 -40.48%
-
Tax Rate 2.03% 0.00% 1.08% 0.00% -0.19% 0.97% 6.20% -
Total Cost 10,918 5,836 5,442 15,960 6,599 11,274 13,643 -13.83%
-
Net Worth 0 79,924 79,978 53,513 51,089 50,307 48,642 -
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 0 79,924 79,978 53,513 51,089 50,307 48,642 -
NOSH 558,750 543,333 552,720 336,984 334,791 338,999 335,000 40.77%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 14.07% 21.83% 56.15% 11.74% 19.58% 8.27% 22.17% -
ROE 0.00% 2.04% 8.71% 3.97% 3.15% 2.02% 7.99% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 2.27 1.37 2.25 5.37 2.45 3.63 5.23 -42.76%
EPS 1.33 0.30 5.72 0.63 0.48 0.30 1.16 9.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1471 0.1447 0.1588 0.1526 0.1484 0.1452 -
Adjusted Per Share Value based on latest NOSH - 336,984
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1.11 0.65 1.09 1.58 0.72 1.08 1.54 -19.65%
EPS 0.16 0.14 0.61 0.19 0.14 0.09 0.34 -39.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.07 0.0701 0.0469 0.0448 0.0441 0.0426 -
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.12 1.05 0.52 0.60 1.10 1.33 1.70 -
P/RPS 49.25 76.41 23.16 11.18 44.88 36.68 32.49 32.05%
P/EPS 350.00 350.00 41.24 95.24 229.17 443.33 146.55 78.95%
EY 0.29 0.29 2.42 1.05 0.44 0.23 0.68 -43.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 7.14 3.59 3.78 7.21 8.96 11.71 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 23/06/06 27/02/06 25/11/05 23/08/05 27/05/05 25/02/05 -
Price 1.15 1.10 0.82 0.52 0.88 1.05 1.50 -
P/RPS 50.57 80.05 36.52 9.69 35.90 28.96 28.67 46.13%
P/EPS 359.38 366.67 65.04 82.54 183.33 350.00 129.31 98.04%
EY 0.28 0.27 1.54 1.21 0.55 0.29 0.77 -49.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 7.48 5.67 3.27 5.77 7.08 10.33 -

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