[GHLSYS] YoY Quarter Result on 30-Jun-2006 [#2]

Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 9.69%
YoY- 11.26%
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 13,089 11,696 13,593 12,706 8,206 16,767 12,874 0.27%
PBT -2,453 -1,519 1,918 1,825 1,604 1,238 858 -
Tax 47 0 0 -37 3 45 0 -
NP -2,406 -1,519 1,918 1,788 1,607 1,283 858 -
-
NP to SH -2,406 -1,519 1,918 1,788 1,607 1,283 858 -
-
Tax Rate - - 0.00% 2.03% -0.19% -3.63% 0.00% -
Total Cost 15,495 13,215 11,675 10,918 6,599 15,484 12,016 4.32%
-
Net Worth 77,835 88,723 94,746 0 51,089 44,662 32,653 15.56%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 77,835 88,723 94,746 0 51,089 44,662 32,653 15.56%
NOSH 138,275 138,090 138,985 558,750 334,791 346,756 245,142 -9.09%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -18.38% -12.99% 14.11% 14.07% 19.58% 7.65% 6.66% -
ROE -3.09% -1.71% 2.02% 0.00% 3.15% 2.87% 2.63% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 9.47 8.47 9.78 2.27 2.45 4.84 5.25 10.32%
EPS -1.74 -1.10 1.38 1.33 0.48 0.37 0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5629 0.6425 0.6817 0.00 0.1526 0.1288 0.1332 27.12%
Adjusted Per Share Value based on latest NOSH - 558,750
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 1.15 1.02 1.19 1.11 0.72 1.47 1.13 0.29%
EPS -0.21 -0.13 0.17 0.16 0.14 0.11 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0682 0.0777 0.083 0.00 0.0448 0.0391 0.0286 15.57%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.21 0.28 0.75 1.12 1.10 2.10 1.50 -
P/RPS 2.22 3.31 7.67 49.25 44.88 43.43 28.56 -34.64%
P/EPS -12.07 -25.45 54.35 350.00 229.17 567.57 428.57 -
EY -8.29 -3.93 1.84 0.29 0.44 0.18 0.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.44 1.10 0.00 7.21 16.30 11.26 -43.37%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 29/08/08 30/08/07 30/08/06 23/08/05 26/08/04 28/08/03 -
Price 0.25 0.28 0.55 1.15 0.88 1.70 3.28 -
P/RPS 2.64 3.31 5.62 50.57 35.90 35.16 62.46 -40.95%
P/EPS -14.37 -25.45 39.86 359.38 183.33 459.46 937.14 -
EY -6.96 -3.93 2.51 0.28 0.55 0.22 0.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.44 0.81 0.00 5.77 13.20 24.62 -48.83%

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