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

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Quarter Result
Revenue	16,255	12,662	14,945	13,009	13,089	11,696	13,593	3.02%
YoY %	28.38%	-15.28%	14.88%	-0.61%	11.91%	-13.96%	-	-
Horiz. %	119.58%	93.15%	109.95%	95.70%	96.29%	86.04%	100.00%	-
PBT	1,451	1,172	324	-2,639	-2,453	-1,519	1,918	-4.53%
YoY %	23.81%	261.73%	112.28%	-7.58%	-61.49%	-179.20%	-	-
Horiz. %	75.65%	61.11%	16.89%	-137.59%	-127.89%	-79.20%	100.00%	-
Tax	104	448	-193	-3	47	0	0	-
YoY %	-76.79%	332.12%	-6,333.33%	-106.38%	0.00%	0.00%	-	-
Horiz. %	221.28%	953.19%	-410.64%	-6.38%	100.00%	-	-	-
NP	1,555	1,620	131	-2,642	-2,406	-1,519	1,918	-3.43%
YoY %	-4.01%	1,136.64%	104.96%	-9.81%	-58.39%	-179.20%	-	-
Horiz. %	81.07%	84.46%	6.83%	-137.75%	-125.44%	-79.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,573	1,620	131	-2,642	-2,406	-1,519	1,918	-3.24%
YoY %	-2.90%	1,136.64%	104.96%	-9.81%	-58.39%	-179.20%	-	-
Horiz. %	82.01%	84.46%	6.83%	-137.75%	-125.44%	-79.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-7.17%	-38.23%	59.57%	-	-	-	0.00%	-
YoY %	81.25%	-164.18%	0.00%	-	-	-	-	-
Horiz. %	-12.04%	-64.18%	100.00%	-	-	-	-	-
Total Cost	14,700	11,042	14,814	15,651	15,495	13,215	11,675	3.91%
YoY %	33.13%	-25.46%	-5.35%	1.01%	17.25%	13.19%	-	-
Horiz. %	125.91%	94.58%	126.89%	134.06%	132.72%	113.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	44,786	39,053	61,634	74,581	77,835	88,723	94,746	-11.73%
YoY %	14.68%	-36.64%	-17.36%	-4.18%	-12.27%	-6.36%	-	-
Horiz. %	47.27%	41.22%	65.05%	78.72%	82.15%	93.64%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	44,786	39,053	61,634	74,581	77,835	88,723	94,746	-11.73%
YoY %	14.68%	-36.64%	-17.36%	-4.18%	-12.27%	-6.36%	-	-
Horiz. %	47.27%	41.22%	65.05%	78.72%	82.15%	93.64%	100.00%	-
NOSH	145,648	144,642	144,444	147,597	138,275	138,090	138,985	0.78%
YoY %	0.70%	0.14%	-2.14%	6.74%	0.13%	-0.64%	-	-
Horiz. %	104.79%	104.07%	103.93%	106.20%	99.49%	99.36%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	9.57%	12.79%	0.88%	-20.31%	-18.38%	-12.99%	14.11%	-
YoY %	-25.18%	1,353.41%	104.33%	-10.50%	-41.49%	-192.06%	-	-
Horiz. %	67.82%	90.64%	6.24%	-143.94%	-130.26%	-92.06%	100.00%	-
ROE	3.51%	4.15%	0.21%	-3.54%	-3.09%	-1.71%	2.02%	-
YoY %	-15.42%	1,876.19%	105.93%	-14.56%	-80.70%	-184.65%	-	-
Horiz. %	173.76%	205.45%	10.40%	-175.25%	-152.97%	-84.65%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	11.16	8.75	10.35	8.81	9.47	8.47	9.78	2.22%
YoY %	27.54%	-15.46%	17.48%	-6.97%	11.81%	-13.39%	-	-
Horiz. %	114.11%	89.47%	105.83%	90.08%	96.83%	86.61%	100.00%	-
EPS	1.08	1.12	0.09	-1.79	-1.74	-1.10	1.38	-3.99%
YoY %	-3.57%	1,144.44%	105.03%	-2.87%	-58.18%	-179.71%	-	-
Horiz. %	78.26%	81.16%	6.52%	-129.71%	-126.09%	-79.71%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.3075	0.27	0.4267	0.5053	0.5629	0.6425	0.6817	-12.41%
YoY %	13.89%	-36.72%	-15.56%	-10.23%	-12.39%	-5.75%	-	-
Horiz. %	45.11%	39.61%	62.59%	74.12%	82.57%	94.25%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 147,597
RPS	1.42	1.11	1.31	1.14	1.15	1.02	1.19	2.98%
YoY %	27.93%	-15.27%	14.91%	-0.87%	12.75%	-14.29%	-	-
Horiz. %	119.33%	93.28%	110.08%	95.80%	96.64%	85.71%	100.00%	-
EPS	0.14	0.14	0.01	-0.23	-0.21	-0.13	0.17	-3.18%
YoY %	0.00%	1,300.00%	104.35%	-9.52%	-61.54%	-176.47%	-	-
Horiz. %	82.35%	82.35%	5.88%	-135.29%	-123.53%	-76.47%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.0392	0.0342	0.054	0.0653	0.0682	0.0777	0.083	-11.74%
YoY %	14.62%	-36.67%	-17.30%	-4.25%	-12.23%	-6.39%	-	-
Horiz. %	47.23%	41.20%	65.06%	78.67%	82.17%	93.61%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
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	2.82	4.00	3.87	2.84	2.22	3.31	7.67	-15.34%
YoY %	-29.50%	3.36%	36.27%	27.93%	-32.93%	-56.84%	-	-
Horiz. %	36.77%	52.15%	50.46%	37.03%	28.94%	43.16%	100.00%	-
P/EPS	29.17	31.25	441.05	-13.97	-12.07	-25.45	54.35	-9.84%
YoY %	-6.66%	-92.91%	3,257.12%	-15.74%	52.57%	-146.83%	-	-
Horiz. %	53.67%	57.50%	811.50%	-25.70%	-22.21%	-46.83%	100.00%	-
EY	3.43	3.20	0.23	-7.16	-8.29	-3.93	1.84	10.92%
YoY %	7.19%	1,291.30%	103.21%	13.63%	-110.94%	-313.59%	-	-
Horiz. %	186.41%	173.91%	12.50%	-389.13%	-450.54%	-213.59%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.02	1.30	0.94	0.49	0.37	0.44	1.10	-1.24%
YoY %	-21.54%	38.30%	91.84%	32.43%	-15.91%	-60.00%	-	-
Horiz. %	92.73%	118.18%	85.45%	44.55%	33.64%	40.00%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
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	3.94	4.11	3.96	2.50	2.64	3.31	5.62	-5.74%
YoY %	-4.14%	3.79%	58.40%	-5.30%	-20.24%	-41.10%	-	-
Horiz. %	70.11%	73.13%	70.46%	44.48%	46.98%	58.90%	100.00%	-
P/EPS	40.74	32.14	452.08	-12.29	-14.37	-25.45	39.86	0.36%
YoY %	26.76%	-92.89%	3,778.44%	14.47%	43.54%	-163.85%	-	-
Horiz. %	102.21%	80.63%	1,134.17%	-30.83%	-36.05%	-63.85%	100.00%	-
EY	2.45	3.11	0.22	-8.14	-6.96	-3.93	2.51	-0.40%
YoY %	-21.22%	1,313.64%	102.70%	-16.95%	-77.10%	-256.57%	-	-
Horiz. %	97.61%	123.90%	8.76%	-324.30%	-277.29%	-156.57%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.43	1.33	0.96	0.44	0.44	0.44	0.81	9.92%
YoY %	7.52%	38.54%	118.18%	0.00%	0.00%	-45.68%	-	-
Horiz. %	176.54%	164.20%	118.52%	54.32%	54.32%	54.32%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos