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

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -27.56%
YoY- -23.31%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 57,150 52,245 51,340 52,271 50,991 64,173 63,268 -1.67%
PBT -6,474 -6,475 472 9,127 11,799 7,794 6,226 -
Tax -524 299 387 -141 -83 -141 -223 15.28%
NP -6,998 -6,176 859 8,986 11,716 7,653 6,003 -
-
NP to SH -6,978 -6,166 849 8,985 11,716 7,653 6,003 -
-
Tax Rate - - -81.99% 1.54% 0.70% 1.81% 3.58% -
Total Cost 64,148 58,421 50,481 43,285 39,275 56,520 57,265 1.90%
-
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 -12.24% -11.82% 1.67% 17.19% 22.98% 11.93% 9.49% -
ROE -9.15% -7.41% 0.92% 46.29% 14.65% 15.73% 15.43% -
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 41.32 37.69 36.87 39.02 9.23 19.16 24.57 9.04%
EPS -5.04 -4.45 0.61 6.71 2.12 2.28 2.33 -
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 5.01 4.58 4.50 4.58 4.47 5.62 5.54 -1.66%
EPS -0.61 -0.54 0.07 0.79 1.03 0.67 0.53 -
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 0.99 0.50 1.11 2.95 5.64 8.87 11.31 -33.34%
P/EPS -8.13 -4.27 67.24 17.15 24.53 74.42 119.25 -
EY -12.30 -23.41 1.49 5.83 4.08 1.34 0.84 -
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 0.99 0.50 0.84 2.56 8.89 7.83 11.52 -33.54%
P/EPS -8.13 -4.27 50.84 14.91 38.68 65.66 121.39 -
EY -12.30 -23.41 1.97 6.71 2.58 1.52 0.82 -
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