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

Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 149.46%
YoY- 144.38%
Quarter Report
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 69,459 74,565 66,460 63,768 72,082 73,105 61,721 8.16%
PBT 7,890 5,584 4,313 3,746 -5,446 2,335 1,817 165.45%
Tax 719 -1,104 -180 -391 -1,337 -234 477 31.36%
NP 8,609 4,480 4,133 3,355 -6,783 2,101 2,294 140.91%
-
NP to SH 8,609 4,480 4,133 3,355 -6,783 2,101 2,294 140.91%
-
Tax Rate -9.11% 19.77% 4.17% 10.44% - 10.02% -26.25% -
Total Cost 60,850 70,085 62,327 60,413 78,865 71,004 59,427 1.58%
-
Net Worth 306,209 297,832 298,076 292,936 292,845 297,641 294,230 2.68%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - 3,754 - - - - - -
Div Payout % - 83.80% - - - - - -
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 306,209 297,832 298,076 292,936 292,845 297,641 294,230 2.68%
NOSH 250,991 250,279 250,484 250,373 250,295 250,119 249,347 0.43%
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 12.39% 6.01% 6.22% 5.26% -9.41% 2.87% 3.72% -
ROE 2.81% 1.50% 1.39% 1.15% -2.32% 0.71% 0.78% -
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 27.67 29.79 26.53 25.47 28.80 29.23 24.75 7.69%
EPS 3.43 1.79 1.65 1.34 -2.71 0.84 0.92 139.86%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.19 1.19 1.17 1.17 1.19 1.18 2.24%
Adjusted Per Share Value based on latest NOSH - 250,373
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 24.62 26.44 23.56 22.61 25.55 25.92 21.88 8.16%
EPS 3.05 1.59 1.47 1.19 -2.40 0.74 0.81 141.45%
DPS 0.00 1.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0856 1.0559 1.0568 1.0385 1.0382 1.0552 1.0431 2.69%
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 0.37 0.35 0.31 0.23 0.22 0.25 0.30 -
P/RPS 1.34 1.17 1.17 0.90 0.76 0.86 1.21 7.02%
P/EPS 10.79 19.55 18.79 17.16 -8.12 29.76 32.61 -52.06%
EY 9.27 5.11 5.32 5.83 -12.32 3.36 3.07 108.49%
DY 0.00 4.29 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.26 0.20 0.19 0.21 0.25 12.88%
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 12/02/07 15/11/06 15/08/06 30/05/06 13/02/06 22/11/05 23/08/05 -
Price 0.41 0.38 0.44 0.31 0.30 0.22 0.28 -
P/RPS 1.48 1.28 1.66 1.22 1.04 0.75 1.13 19.64%
P/EPS 11.95 21.23 26.67 23.13 -11.07 26.19 30.43 -46.28%
EY 8.37 4.71 3.75 4.32 -9.03 3.82 3.29 86.04%
DY 0.00 3.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.32 0.37 0.26 0.26 0.18 0.24 26.05%

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