[GHLSYS] YoY Cumulative Quarter Result on 31-Mar-2006 [#1]

Announcement Date
23-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -86.09%
YoY- 60.28%
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 10,519 11,416 13,141 7,466 12,291 17,722 9,430 1.83%
PBT -3,079 -479 1,883 1,630 1,027 714 502 -
Tax -88 -13 -35 0 -10 15 0 -
NP -3,167 -492 1,848 1,630 1,017 729 502 -
-
NP to SH -3,167 -492 1,848 1,630 1,017 729 502 -
-
Tax Rate - - 1.86% 0.00% 0.97% -2.10% 0.00% -
Total Cost 13,686 11,908 11,293 5,836 11,274 16,993 8,928 7.37%
-
Net Worth 79,907 92,397 94,709 79,924 50,307 40,094 20,916 25.00%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 79,907 92,397 94,709 79,924 50,307 40,094 20,916 25.00%
NOSH 138,296 140,571 128,333 543,333 338,999 260,357 185,925 -4.80%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin -30.11% -4.31% 14.06% 21.83% 8.27% 4.11% 5.32% -
ROE -3.96% -0.53% 1.95% 2.04% 2.02% 1.82% 2.40% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 7.61 8.12 10.24 1.37 3.63 6.81 5.07 6.99%
EPS -2.29 -0.35 1.44 0.30 0.30 0.28 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5778 0.6573 0.738 0.1471 0.1484 0.154 0.1125 31.31%
Adjusted Per Share Value based on latest NOSH - 543,333
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 0.92 1.00 1.15 0.65 1.08 1.55 0.83 1.72%
EPS -0.28 -0.04 0.16 0.14 0.09 0.06 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.0809 0.083 0.07 0.0441 0.0351 0.0183 25.03%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 - -
Price 0.18 0.28 0.89 1.05 1.33 3.10 0.00 -
P/RPS 2.37 3.45 8.69 76.41 36.68 45.54 0.00 -
P/EPS -7.86 -80.00 61.81 350.00 443.33 1,107.14 0.00 -
EY -12.72 -1.25 1.62 0.29 0.23 0.09 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.43 1.21 7.14 8.96 20.13 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 28/05/09 29/05/08 31/05/07 23/06/06 27/05/05 27/05/04 27/05/03 -
Price 0.18 0.31 0.80 1.10 1.05 2.67 1.08 -
P/RPS 2.37 3.82 7.81 80.05 28.96 39.23 21.29 -30.61%
P/EPS -7.86 -88.57 55.56 366.67 350.00 953.57 400.00 -
EY -12.72 -1.13 1.80 0.27 0.29 0.10 0.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.47 1.08 7.48 7.08 17.34 9.60 -43.53%

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