[GHLSYS] YoY Quarter Result on 31-Mar-2009 [#1]

Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 18.1%
YoY- -543.7%
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 11,728 15,560 13,237 10,519 11,416 13,141 7,466 7.81%
PBT 1,207 526 170 -3,079 -479 1,883 1,630 -4.87%
Tax -96 0 0 -88 -13 -35 0 -
NP 1,111 526 170 -3,167 -492 1,848 1,630 -6.18%
-
NP to SH 1,111 526 170 -3,167 -492 1,848 1,630 -6.18%
-
Tax Rate 7.95% 0.00% 0.00% - - 1.86% 0.00% -
Total Cost 10,617 15,034 13,067 13,686 11,908 11,293 5,836 10.47%
-
Net Worth 37,514 58,870 78,185 79,907 92,397 94,709 79,924 -11.83%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 37,514 58,870 78,185 79,907 92,397 94,709 79,924 -11.83%
NOSH 144,285 138,421 141,666 138,296 140,571 128,333 543,333 -19.81%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 9.47% 3.38% 1.28% -30.11% -4.31% 14.06% 21.83% -
ROE 2.96% 0.89% 0.22% -3.96% -0.53% 1.95% 2.04% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 8.13 11.24 9.34 7.61 8.12 10.24 1.37 34.51%
EPS 0.77 0.38 0.12 -2.29 -0.35 1.44 0.30 16.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.4253 0.5519 0.5778 0.6573 0.738 0.1471 9.94%
Adjusted Per Share Value based on latest NOSH - 138,296
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1.03 1.36 1.16 0.92 1.00 1.15 0.65 7.96%
EPS 0.10 0.05 0.01 -0.28 -0.04 0.16 0.14 -5.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0329 0.0516 0.0685 0.07 0.0809 0.083 0.07 -11.81%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.44 0.41 0.36 0.18 0.28 0.89 1.05 -
P/RPS 5.41 3.65 3.85 2.37 3.45 8.69 76.41 -35.65%
P/EPS 57.14 107.89 300.00 -7.86 -80.00 61.81 350.00 -26.05%
EY 1.75 0.93 0.33 -12.72 -1.25 1.62 0.29 34.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 0.96 0.65 0.31 0.43 1.21 7.14 -21.33%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 27/04/11 27/05/10 28/05/09 29/05/08 31/05/07 23/06/06 -
Price 0.38 0.44 0.29 0.18 0.31 0.80 1.10 -
P/RPS 4.68 3.91 3.10 2.37 3.82 7.81 80.05 -37.67%
P/EPS 49.35 115.79 241.67 -7.86 -88.57 55.56 366.67 -28.39%
EY 2.03 0.86 0.41 -12.72 -1.13 1.80 0.27 39.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.03 0.53 0.31 0.47 1.08 7.48 -23.81%

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