[GHLSYS] YoY TTM Result on 31-Mar-2008 [#1]

Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -275.62%
YoY- -116.2%
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 66,311 59,868 51,348 49,615 57,946 46,166 58,742 2.03%
PBT -14,309 -3,225 -9,075 -1,890 9,380 12,402 8,107 -
Tax 490 -436 224 409 -176 -73 -166 -
NP -13,819 -3,661 -8,851 -1,481 9,204 12,329 7,941 -
-
NP to SH -13,819 -3,641 -8,841 -1,491 9,203 12,329 7,941 -
-
Tax Rate - - - - 1.88% 0.59% 2.05% -
Total Cost 80,130 63,529 60,199 51,096 48,742 33,837 50,801 7.88%
-
Net Worth 58,870 78,185 79,907 92,397 94,709 0 50,307 2.65%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 58,870 78,185 79,907 92,397 94,709 0 50,307 2.65%
NOSH 138,421 141,666 138,296 140,571 128,333 543,333 338,999 -13.86%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin -20.84% -6.12% -17.24% -2.98% 15.88% 26.71% 13.52% -
ROE -23.47% -4.66% -11.06% -1.61% 9.72% 0.00% 15.78% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 47.91 42.26 37.13 35.30 45.15 8.50 17.33 18.45%
EPS -9.98 -2.57 -6.39 -1.06 7.17 2.27 2.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4253 0.5519 0.5778 0.6573 0.738 0.00 0.1484 19.17%
Adjusted Per Share Value based on latest NOSH - 140,571
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 5.81 5.24 4.50 4.35 5.08 4.04 5.15 2.02%
EPS -1.21 -0.32 -0.77 -0.13 0.81 1.08 0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0516 0.0685 0.07 0.0809 0.083 0.00 0.0441 2.65%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.41 0.36 0.18 0.28 0.89 1.05 1.33 -
P/RPS 0.86 0.85 0.48 0.79 1.97 12.36 7.68 -30.56%
P/EPS -4.11 -14.01 -2.82 -26.40 12.41 46.27 56.78 -
EY -24.35 -7.14 -35.52 -3.79 8.06 2.16 1.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.65 0.31 0.43 1.21 0.00 8.96 -31.07%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 27/04/11 27/05/10 28/05/09 29/05/08 31/05/07 23/06/06 27/05/05 -
Price 0.44 0.29 0.18 0.31 0.80 1.10 1.05 -
P/RPS 0.92 0.69 0.48 0.88 1.77 12.95 6.06 -26.95%
P/EPS -4.41 -11.28 -2.82 -29.23 11.16 48.48 44.82 -
EY -22.69 -8.86 -35.52 -3.42 8.96 2.06 2.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.53 0.31 0.47 1.08 0.00 7.08 -27.46%

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