[GHLSYS] YoY TTM Result on 30-Jun-2009 [#2]

Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -10.03%
YoY- -97.4%
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 52,522 68,247 59,788 52,741 47,718 58,833 50,666 0.60%
PBT -15,946 -11,346 -3,411 -10,009 -5,327 9,473 12,623 -
Tax -5,932 300 -486 271 409 -139 -113 93.38%
NP -21,878 -11,046 -3,897 -9,738 -4,918 9,334 12,510 -
-
NP to SH -21,878 -11,046 -3,877 -9,728 -4,928 9,333 12,510 -
-
Tax Rate - - - - - 1.47% 0.90% -
Total Cost 74,400 79,293 63,685 62,479 52,636 49,499 38,156 11.76%
-
Net Worth 39,053 61,634 74,581 77,835 88,723 94,746 0 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 39,053 61,634 74,581 77,835 88,723 94,746 0 -
NOSH 144,642 144,444 147,597 138,275 138,090 138,985 558,750 -20.15%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -41.65% -16.19% -6.52% -18.46% -10.31% 15.87% 24.69% -
ROE -56.02% -17.92% -5.20% -12.50% -5.55% 9.85% 0.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 36.31 47.25 40.51 38.14 34.56 42.33 9.07 25.98%
EPS -15.13 -7.65 -2.63 -7.04 -3.57 6.72 2.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.4267 0.5053 0.5629 0.6425 0.6817 0.00 -
Adjusted Per Share Value based on latest NOSH - 138,275
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 4.60 5.98 5.24 4.62 4.18 5.15 4.44 0.59%
EPS -1.92 -0.97 -0.34 -0.85 -0.43 0.82 1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0342 0.054 0.0653 0.0682 0.0777 0.083 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.35 0.40 0.25 0.21 0.28 0.75 1.12 -
P/RPS 0.96 0.85 0.62 0.55 0.81 1.77 12.35 -34.64%
P/EPS -2.31 -5.23 -9.52 -2.98 -7.85 11.17 50.02 -
EY -43.22 -19.12 -10.51 -33.50 -12.75 8.95 2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.94 0.49 0.37 0.44 1.10 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 17/08/12 29/07/11 30/08/10 27/08/09 29/08/08 30/08/07 30/08/06 -
Price 0.36 0.41 0.22 0.25 0.28 0.55 1.15 -
P/RPS 0.99 0.87 0.54 0.66 0.81 1.30 12.68 -34.59%
P/EPS -2.38 -5.36 -8.38 -3.55 -7.85 8.19 51.36 -
EY -42.02 -18.65 -11.94 -28.14 -12.75 12.21 1.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.96 0.44 0.44 0.44 0.81 0.00 -

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

Post a Comment