[GHLSYS] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -27.56%
YoY- -23.31%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 55,555 58,833 57,946 52,271 47,779 50,666 46,166 13.12%
PBT 7,279 9,473 9,380 9,127 12,549 12,623 12,402 -29.87%
Tax -100 -139 -176 -141 -153 -113 -73 23.32%
NP 7,179 9,334 9,204 8,986 12,396 12,510 12,329 -30.24%
-
NP to SH 7,170 9,333 9,203 8,985 12,404 12,510 12,329 -30.30%
-
Tax Rate 1.37% 1.47% 1.88% 1.54% 1.22% 0.90% 0.59% -
Total Cost 48,376 49,499 48,742 43,285 35,383 38,156 33,837 26.88%
-
Net Worth 90,294 94,746 94,709 19,411 0 0 0 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 90,294 94,746 94,709 19,411 0 0 0 -
NOSH 132,727 138,985 128,333 133,962 545,135 558,750 543,333 -60.88%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 12.92% 15.87% 15.88% 17.19% 25.94% 24.69% 26.71% -
ROE 7.94% 9.85% 9.72% 46.29% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 41.86 42.33 45.15 39.02 8.76 9.07 8.50 189.17%
EPS 5.40 6.72 7.17 6.71 2.28 2.24 2.27 78.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6803 0.6817 0.738 0.1449 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 133,962
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 4.87 5.15 5.08 4.58 4.19 4.44 4.04 13.25%
EPS 0.63 0.82 0.81 0.79 1.09 1.10 1.08 -30.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0791 0.083 0.083 0.017 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.55 0.75 0.89 1.15 1.08 1.12 1.05 -
P/RPS 1.31 1.77 1.97 2.95 12.32 12.35 12.36 -77.57%
P/EPS 10.18 11.17 12.41 17.15 47.46 50.02 46.27 -63.52%
EY 9.82 8.95 8.06 5.83 2.11 2.00 2.16 174.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.10 1.21 7.94 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 30/08/07 31/05/07 28/02/07 30/11/06 30/08/06 23/06/06 -
Price 0.46 0.55 0.80 1.00 1.15 1.15 1.10 -
P/RPS 1.10 1.30 1.77 2.56 13.12 12.68 12.95 -80.64%
P/EPS 8.52 8.19 11.16 14.91 50.54 51.36 48.48 -68.59%
EY 11.74 12.21 8.96 6.71 1.98 1.95 2.06 218.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.81 1.08 6.90 0.00 0.00 0.00 -

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