[GHLSYS] YoY TTM Result on 31-Mar-2009 [#1]

Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -43.38%
YoY- -492.96%
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 54,805 66,311 59,868 51,348 49,615 57,946 46,166 2.89%
PBT -16,794 -14,309 -3,225 -9,075 -1,890 9,380 12,402 -
Tax -6,573 490 -436 224 409 -176 -73 111.56%
NP -23,367 -13,819 -3,661 -8,851 -1,481 9,204 12,329 -
-
NP to SH -23,367 -13,819 -3,641 -8,841 -1,491 9,203 12,329 -
-
Tax Rate - - - - - 1.88% 0.59% -
Total Cost 78,172 80,130 63,529 60,199 51,096 48,742 33,837 14.96%
-
Net Worth 37,514 58,870 78,185 79,907 92,397 94,709 0 -
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 37,514 58,870 78,185 79,907 92,397 94,709 0 -
NOSH 144,285 138,421 141,666 138,296 140,571 128,333 543,333 -19.81%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -42.64% -20.84% -6.12% -17.24% -2.98% 15.88% 26.71% -
ROE -62.29% -23.47% -4.66% -11.06% -1.61% 9.72% 0.00% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 37.98 47.91 42.26 37.13 35.30 45.15 8.50 28.30%
EPS -16.19 -9.98 -2.57 -6.39 -1.06 7.17 2.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.4253 0.5519 0.5778 0.6573 0.738 0.00 -
Adjusted Per Share Value based on latest NOSH - 138,296
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 4.80 5.81 5.24 4.50 4.35 5.08 4.04 2.91%
EPS -2.05 -1.21 -0.32 -0.77 -0.13 0.81 1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0329 0.0516 0.0685 0.07 0.0809 0.083 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.44 0.41 0.36 0.18 0.28 0.89 1.05 -
P/RPS 1.16 0.86 0.85 0.48 0.79 1.97 12.36 -32.56%
P/EPS -2.72 -4.11 -14.01 -2.82 -26.40 12.41 46.27 -
EY -36.81 -24.35 -7.14 -35.52 -3.79 8.06 2.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 0.96 0.65 0.31 0.43 1.21 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 27/04/11 27/05/10 28/05/09 29/05/08 31/05/07 23/06/06 -
Price 0.38 0.44 0.29 0.18 0.31 0.80 1.10 -
P/RPS 1.00 0.92 0.69 0.48 0.88 1.77 12.95 -34.71%
P/EPS -2.35 -4.41 -11.28 -2.82 -29.23 11.16 48.48 -
EY -42.62 -22.69 -8.86 -35.52 -3.42 8.96 2.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.03 0.53 0.31 0.47 1.08 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