[GHLSYS] YoY Quarter Result on 31-Dec-2006 [#4]

Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 76.0%
YoY- -49.06%
View:
Show?
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 15,437 14,931 12,688 16,903 12,411 17,529 24,633 -7.48%
PBT -963 -4,189 -3,184 3,623 7,045 4,143 3,672 -
Tax -522 312 423 -64 -76 -257 -170 20.53%
NP -1,485 -3,877 -2,761 3,559 6,969 3,886 3,502 -
-
NP to SH -1,485 -3,867 -2,771 3,550 6,969 3,886 3,502 -
-
Tax Rate - - - 1.77% 1.08% 6.20% 4.63% -
Total Cost 16,922 18,808 15,449 13,344 5,442 13,643 21,131 -3.63%
-
Net Worth 76,296 83,216 92,194 19,411 79,978 48,642 38,908 11.86%
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 76,296 83,216 92,194 19,411 79,978 48,642 38,908 11.86%
NOSH 138,317 138,602 139,246 133,962 552,720 335,000 257,499 -9.83%
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 -9.62% -25.97% -21.76% 21.06% 56.15% 22.17% 14.22% -
ROE -1.95% -4.65% -3.01% 18.29% 8.71% 7.99% 9.00% -
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 11.16 10.77 9.11 12.62 2.25 5.23 9.57 2.59%
EPS -1.02 -2.79 -1.99 2.65 5.72 1.16 1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5516 0.6004 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 1.35 1.31 1.11 1.48 1.09 1.54 2.16 -7.52%
EPS -0.13 -0.34 -0.24 0.31 0.61 0.34 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0668 0.0729 0.0808 0.017 0.0701 0.0426 0.0341 11.84%
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 3.67 1.76 4.50 9.11 23.16 32.49 29.06 -29.14%
P/EPS -38.19 -6.81 -20.60 43.40 41.24 146.55 204.41 -
EY -2.62 -14.68 -4.85 2.30 2.42 0.68 0.49 -
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 3.67 1.76 3.40 7.93 36.52 28.67 29.58 -29.35%
P/EPS -38.19 -6.81 -15.58 37.74 65.04 129.31 208.09 -
EY -2.62 -14.68 -6.42 2.65 1.54 0.77 0.48 -
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