[GHLSYS] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -827.06%
YoY- 55.64%
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 67,444 48,778 57,610 52,492 47,216 46,224 53,468 3.94%
PBT 6,908 4,758 1,674 -4,938 -11,064 -3,998 7,600 -1.57%
Tax 208 704 -362 -6 -82 0 -68 -
NP 7,116 5,462 1,312 -4,944 -11,146 -3,998 7,532 -0.94%
-
NP to SH 7,166 5,462 1,312 -4,944 -11,146 -3,998 7,532 -0.82%
-
Tax Rate -3.01% -14.80% 21.62% - - - 0.89% -
Total Cost 60,328 43,316 56,298 57,436 58,362 50,222 45,936 4.64%
-
Net Worth 44,787 39,014 60,851 73,911 77,842 88,576 94,385 -11.67%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 44,787 39,014 60,851 73,911 77,842 88,576 94,385 -11.67%
NOSH 145,650 144,497 142,608 146,272 138,287 137,862 138,455 0.84%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 10.55% 11.20% 2.28% -9.42% -23.61% -8.65% 14.09% -
ROE 16.00% 14.00% 2.16% -6.69% -14.32% -4.51% 7.98% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 46.31 33.76 40.40 35.89 34.14 33.53 38.62 3.06%
EPS 4.92 3.78 0.92 -3.38 -8.06 -2.90 5.44 -1.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3075 0.27 0.4267 0.5053 0.5629 0.6425 0.6817 -12.41%
Adjusted Per Share Value based on latest NOSH - 147,597
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 5.91 4.27 5.05 4.60 4.14 4.05 4.68 3.96%
EPS 0.63 0.48 0.11 -0.43 -0.98 -0.35 0.66 -0.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0392 0.0342 0.0533 0.0647 0.0682 0.0776 0.0827 -11.68%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.315 0.35 0.40 0.25 0.21 0.28 0.75 -
P/RPS 0.68 1.04 0.99 0.70 0.62 0.84 1.94 -16.01%
P/EPS 6.40 9.26 43.48 -7.40 -2.61 -9.66 13.79 -11.99%
EY 15.62 10.80 2.30 -13.52 -38.38 -10.36 7.25 13.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.30 0.94 0.49 0.37 0.44 1.10 -1.24%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 23/08/13 17/08/12 29/07/11 30/08/10 27/08/09 29/08/08 30/08/07 -
Price 0.44 0.36 0.41 0.22 0.25 0.28 0.55 -
P/RPS 0.95 1.07 1.01 0.61 0.73 0.84 1.42 -6.47%
P/EPS 8.94 9.52 44.57 -6.51 -3.10 -9.66 10.11 -2.02%
EY 11.18 10.50 2.24 -15.36 -32.24 -10.36 9.89 2.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.33 0.96 0.44 0.44 0.44 0.81 9.92%

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