[GHLSYS] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -14.41%
YoY- -163.18%
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 46,907 41,829 41,713 37,314 38,652 35,368 38,580 3.30%
PBT 1,635 -2,864 -5,512 -2,287 3,655 5,504 4,754 -16.28%
Tax -871 -3 -1 0 -35 -77 -7 123.35%
NP 764 -2,867 -5,513 -2,287 3,620 5,427 4,747 -26.23%
-
NP to SH 764 -2,867 -5,493 -2,287 3,620 5,435 4,747 -26.23%
-
Tax Rate 53.27% - - - 0.96% 1.40% 0.15% -
Total Cost 46,143 44,696 47,226 39,601 35,032 29,941 33,833 5.30%
-
Net Worth 60,271 74,883 77,829 88,236 94,355 84,654 53,844 1.89%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 60,271 74,883 77,829 88,236 94,355 84,654 53,844 1.89%
NOSH 141,481 148,549 138,362 138,606 138,697 548,989 339,071 -13.55%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 1.63% -6.85% -13.22% -6.13% 9.37% 15.34% 12.30% -
ROE 1.27% -3.83% -7.06% -2.59% 3.84% 6.42% 8.82% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 33.15 28.16 30.15 26.92 27.87 6.44 11.38 19.49%
EPS 0.54 -1.93 -3.97 -1.65 2.61 0.99 1.40 -14.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.426 0.5041 0.5625 0.6366 0.6803 0.1542 0.1588 17.86%
Adjusted Per Share Value based on latest NOSH - 137,142
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 4.11 3.66 3.65 3.27 3.39 3.10 3.38 3.31%
EPS 0.07 -0.25 -0.48 -0.20 0.32 0.48 0.42 -25.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0528 0.0656 0.0682 0.0773 0.0827 0.0742 0.0472 1.88%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.35 0.22 0.35 0.23 0.55 1.08 0.60 -
P/RPS 1.06 0.78 1.16 0.85 1.97 16.76 5.27 -23.44%
P/EPS 64.81 -11.40 -8.82 -13.94 21.07 109.09 42.86 7.13%
EY 1.54 -8.77 -11.34 -7.17 4.75 0.92 2.33 -6.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.44 0.62 0.36 0.81 7.00 3.78 -22.47%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 10/11/11 29/11/10 30/11/09 28/11/08 30/11/07 30/11/06 25/11/05 -
Price 0.35 0.41 0.36 0.22 0.46 1.15 0.52 -
P/RPS 1.06 1.46 1.19 0.82 1.65 17.85 4.57 -21.60%
P/EPS 64.81 -21.24 -9.07 -13.33 17.62 116.16 37.14 9.71%
EY 1.54 -4.71 -11.03 -7.50 5.67 0.86 2.69 -8.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.81 0.64 0.35 0.68 7.46 3.27 -20.58%

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