[GHLSYS] YoY Annualized Quarter 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- 23.88%
YoY- -23.38%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 57,150 52,245 51,340 52,271 50,992 64,172 63,268 -1.67%
PBT -6,475 -6,475 471 9,127 11,799 7,793 6,227 -
Tax -523 312 388 -141 -83 -141 -224 15.16%
NP -6,998 -6,163 859 8,986 11,716 7,652 6,003 -
-
NP to SH -6,978 -6,153 849 8,977 11,716 7,652 6,003 -
-
Tax Rate - - -82.38% 1.54% 0.70% 1.81% 3.60% -
Total Cost 64,148 58,408 50,481 43,285 39,276 56,520 57,265 1.90%
-
Net Worth 76,315 83,092 92,151 17,673 61,781 48,307 35,710 13.48%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 76,315 83,092 92,151 17,673 61,781 48,307 35,710 13.48%
NOSH 138,353 138,603 139,180 121,970 426,959 332,695 236,338 -8.53%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -12.24% -11.80% 1.67% 17.19% 22.98% 11.92% 9.49% -
ROE -9.14% -7.40% 0.92% 50.79% 18.96% 15.84% 16.81% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 41.31 37.69 36.89 42.86 11.94 19.29 26.77 7.49%
EPS -4.80 -4.44 0.61 7.36 12.15 2.30 2.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5516 0.5995 0.6621 0.1449 0.1447 0.1452 0.1511 24.06%
Adjusted Per Share Value based on latest NOSH - 133,962
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 5.01 4.58 4.50 4.58 4.47 5.62 5.54 -1.66%
EPS -0.61 -0.54 0.07 0.79 1.03 0.67 0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0669 0.0728 0.0807 0.0155 0.0541 0.0423 0.0313 13.48%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.41 0.19 0.41 1.15 0.52 1.70 2.78 -
P/RPS 0.99 0.50 1.11 2.68 4.35 8.81 10.38 -32.38%
P/EPS -8.13 -4.28 67.21 15.62 18.95 73.91 109.45 -
EY -12.30 -23.36 1.49 6.40 5.28 1.35 0.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.32 0.62 7.94 3.59 11.71 18.40 -41.43%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 27/02/06 25/02/05 04/03/04 -
Price 0.41 0.19 0.31 1.00 0.82 1.50 2.83 -
P/RPS 0.99 0.50 0.84 2.33 6.87 7.78 10.57 -32.58%
P/EPS -8.13 -4.28 50.82 13.59 29.88 65.22 111.42 -
EY -12.30 -23.36 1.97 7.36 3.35 1.53 0.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.32 0.47 6.90 5.67 10.33 18.73 -41.61%

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