[GHLSYS] YoY TTM Result on 30-Sep-2010 [#3]

Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -12.25%
YoY- 53.5%
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 65,034 49,027 70,766 57,266 56,644 50,002 55,555 2.65%
PBT 4,999 -15,763 -10,153 -3,827 -9,700 -5,470 7,279 -6.06%
Tax 1,280 -5,317 -390 -525 310 410 -100 -
NP 6,279 -21,080 -10,543 -4,352 -9,390 -5,060 7,179 -2.20%
-
NP to SH 6,338 -21,080 -10,543 -4,352 -9,360 -5,070 7,170 -2.03%
-
Tax Rate -25.61% - - - - - 1.37% -
Total Cost 58,755 70,107 81,309 61,618 66,034 55,062 48,376 3.28%
-
Net Worth 52,563 38,828 57,510 76,584 0 87,305 90,294 -8.61%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 52,563 38,828 57,510 76,584 0 87,305 90,294 -8.61%
NOSH 171,440 143,809 135,000 151,923 133,333 137,142 132,727 4.35%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 9.65% -43.00% -14.90% -7.60% -16.58% -10.12% 12.92% -
ROE 12.06% -54.29% -18.33% -5.68% 0.00% -5.81% 7.94% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 37.93 34.09 52.42 37.69 42.48 36.46 41.86 -1.62%
EPS 3.70 -14.66 -7.81 -2.86 -7.02 -3.70 5.40 -6.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3066 0.27 0.426 0.5041 0.00 0.6366 0.6803 -12.42%
Adjusted Per Share Value based on latest NOSH - 151,923
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 5.70 4.29 6.20 5.02 4.96 4.38 4.87 2.65%
EPS 0.56 -1.85 -0.92 -0.38 -0.82 -0.44 0.63 -1.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.046 0.034 0.0504 0.0671 0.00 0.0765 0.0791 -8.63%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.42 0.39 0.35 0.22 0.35 0.23 0.55 -
P/RPS 1.11 1.14 0.67 0.58 0.82 0.63 1.31 -2.72%
P/EPS 11.36 -2.66 -4.48 -7.68 -4.99 -6.22 10.18 1.84%
EY 8.80 -37.59 -22.31 -13.02 -20.06 -16.07 9.82 -1.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.44 0.82 0.44 0.00 0.36 0.81 9.14%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 18/11/13 19/11/12 10/11/11 29/11/10 30/11/09 28/11/08 30/11/07 -
Price 0.825 0.34 0.35 0.41 0.36 0.22 0.46 -
P/RPS 2.17 1.00 0.67 1.09 0.85 0.60 1.10 11.97%
P/EPS 22.32 -2.32 -4.48 -14.31 -5.13 -5.95 8.52 17.39%
EY 4.48 -43.11 -22.31 -6.99 -19.50 -16.80 11.74 -14.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 1.26 0.82 0.81 0.00 0.35 0.68 25.73%

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