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

Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -6.48%
YoY- 60.15%
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 62,390 52,522 68,247 59,788 52,741 47,718 58,833 0.98%
PBT 3,906 -15,946 -11,346 -3,411 -10,009 -5,327 9,473 -13.71%
Tax 1,272 -5,932 300 -486 271 409 -139 -
NP 5,178 -21,878 -11,046 -3,897 -9,738 -4,918 9,334 -9.34%
-
NP to SH 5,221 -21,878 -11,046 -3,877 -9,728 -4,928 9,333 -9.21%
-
Tax Rate -32.57% - - - - - 1.47% -
Total Cost 57,212 74,400 79,293 63,685 62,479 52,636 49,499 2.44%
-
Net Worth 44,786 39,053 61,634 74,581 77,835 88,723 94,746 -11.73%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 44,786 39,053 61,634 74,581 77,835 88,723 94,746 -11.73%
NOSH 145,648 144,642 144,444 147,597 138,275 138,090 138,985 0.78%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 8.30% -41.65% -16.19% -6.52% -18.46% -10.31% 15.87% -
ROE 11.66% -56.02% -17.92% -5.20% -12.50% -5.55% 9.85% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 42.84 36.31 47.25 40.51 38.14 34.56 42.33 0.19%
EPS 3.58 -15.13 -7.65 -2.63 -7.04 -3.57 6.72 -9.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3075 0.27 0.4267 0.5053 0.5629 0.6425 0.6817 -12.41%
Adjusted Per Share Value based on latest NOSH - 147,597
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 5.47 4.60 5.98 5.24 4.62 4.18 5.15 1.00%
EPS 0.46 -1.92 -0.97 -0.34 -0.85 -0.43 0.82 -9.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0392 0.0342 0.054 0.0653 0.0682 0.0777 0.083 -11.74%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
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 0.74 0.96 0.85 0.62 0.55 0.81 1.77 -13.51%
P/EPS 8.79 -2.31 -5.23 -9.52 -2.98 -7.85 11.17 -3.91%
EY 11.38 -43.22 -19.12 -10.51 -33.50 -12.75 8.95 4.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.30 0.94 0.49 0.37 0.44 1.10 -1.24%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
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 1.03 0.99 0.87 0.54 0.66 0.81 1.30 -3.80%
P/EPS 12.27 -2.38 -5.36 -8.38 -3.55 -7.85 8.19 6.96%
EY 8.15 -42.02 -18.65 -11.94 -28.14 -12.75 12.21 -6.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.33 0.96 0.44 0.44 0.44 0.81 9.92%

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