[GHLSYS] QoQ TTM Result on 31-Dec-2005 [#4]

Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 35.71%
YoY- 53.09%
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 47,779 50,666 46,166 50,991 56,109 50,181 58,742 -12.85%
PBT 12,549 12,623 12,402 11,799 8,897 8,473 8,107 33.77%
Tax -153 -113 -73 -83 -264 -208 -166 -5.28%
NP 12,396 12,510 12,329 11,716 8,633 8,265 7,941 34.53%
-
NP to SH 12,404 12,510 12,329 11,716 8,633 8,265 7,941 34.58%
-
Tax Rate 1.22% 0.90% 0.59% 0.70% 2.97% 2.45% 2.05% -
Total Cost 35,383 38,156 33,837 39,275 47,476 41,916 50,801 -21.40%
-
Net Worth 0 0 0 79,978 53,513 51,089 50,307 -
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 0 0 0 79,978 53,513 51,089 50,307 -
NOSH 545,135 558,750 543,333 552,720 336,984 334,791 338,999 37.21%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 25.94% 24.69% 26.71% 22.98% 15.39% 16.47% 13.52% -
ROE 0.00% 0.00% 0.00% 14.65% 16.13% 16.18% 15.78% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 8.76 9.07 8.50 9.23 16.65 14.99 17.33 -36.51%
EPS 2.28 2.24 2.27 2.12 2.56 2.47 2.34 -1.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.1447 0.1588 0.1526 0.1484 -
Adjusted Per Share Value based on latest NOSH - 552,720
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 4.19 4.44 4.04 4.47 4.92 4.40 5.15 -12.83%
EPS 1.09 1.10 1.08 1.03 0.76 0.72 0.70 34.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.0701 0.0469 0.0448 0.0441 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.08 1.12 1.05 0.52 0.60 1.10 1.33 -
P/RPS 12.32 12.35 12.36 5.64 3.60 7.34 7.68 36.99%
P/EPS 47.46 50.02 46.27 24.53 23.42 44.56 56.78 -11.25%
EY 2.11 2.00 2.16 4.08 4.27 2.24 1.76 12.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 3.59 3.78 7.21 8.96 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 30/08/06 23/06/06 27/02/06 25/11/05 23/08/05 27/05/05 -
Price 1.15 1.15 1.10 0.82 0.52 0.88 1.05 -
P/RPS 13.12 12.68 12.95 8.89 3.12 5.87 6.06 67.27%
P/EPS 50.54 51.36 48.48 38.68 20.30 35.65 44.82 8.32%
EY 1.98 1.95 2.06 2.58 4.93 2.81 2.23 -7.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 5.67 3.27 5.77 7.08 -

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