[GHLSYS] QoQ Quarter Result on 30-Sep-2010 [#3]

Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 85.05%
YoY- -593.75%
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 14,945 15,560 22,159 15,583 13,009 13,237 15,437 -2.14%
PBT 324 526 -11,801 -395 -2,639 170 -963 -
Tax -193 0 493 0 -3 0 -522 -48.57%
NP 131 526 -11,308 -395 -2,642 170 -1,485 -
-
NP to SH 131 526 -11,308 -395 -2,642 170 -1,485 -
-
Tax Rate 59.57% 0.00% - - - 0.00% - -
Total Cost 14,814 15,034 33,467 15,978 15,651 13,067 16,922 -8.50%
-
Net Worth 61,634 58,870 64,114 76,584 74,581 78,185 76,296 -13.29%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 61,634 58,870 64,114 76,584 74,581 78,185 76,296 -13.29%
NOSH 144,444 138,421 152,002 151,923 147,597 141,666 138,317 2.93%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 0.88% 3.38% -51.03% -2.53% -20.31% 1.28% -9.62% -
ROE 0.21% 0.89% -17.64% -0.52% -3.54% 0.22% -1.95% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 10.35 11.24 14.58 10.26 8.81 9.34 11.16 -4.91%
EPS 0.09 0.38 -7.44 -0.26 -1.79 0.12 -1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4267 0.4253 0.4218 0.5041 0.5053 0.5519 0.5516 -15.77%
Adjusted Per Share Value based on latest NOSH - 151,923
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.31 1.36 1.94 1.37 1.14 1.16 1.35 -1.99%
EPS 0.01 0.05 -0.99 -0.03 -0.23 0.01 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.054 0.0516 0.0562 0.0671 0.0653 0.0685 0.0668 -13.25%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.40 0.41 0.42 0.22 0.25 0.36 0.41 -
P/RPS 3.87 3.65 2.88 2.14 2.84 3.85 3.67 3.61%
P/EPS 441.05 107.89 -5.65 -84.62 -13.97 300.00 -38.19 -
EY 0.23 0.93 -17.71 -1.18 -7.16 0.33 -2.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.96 1.00 0.44 0.49 0.65 0.74 17.34%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 29/07/11 27/04/11 28/02/11 29/11/10 30/08/10 27/05/10 25/02/10 -
Price 0.41 0.44 0.37 0.41 0.22 0.29 0.41 -
P/RPS 3.96 3.91 2.54 4.00 2.50 3.10 3.67 5.21%
P/EPS 452.08 115.79 -4.97 -157.69 -12.29 241.67 -38.19 -
EY 0.22 0.86 -20.11 -0.63 -8.14 0.41 -2.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.03 0.88 0.81 0.44 0.53 0.74 19.00%

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