[GHLSYS] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 22.6%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 68,978 70,888 63,268 51,513 44,608 37,720 30,545 72.21%
PBT 3,902 2,856 6,227 3,406 2,720 2,008 3,215 13.79%
Tax 120 60 -224 -72 0 0 0 -
NP 4,022 2,916 6,003 3,334 2,720 2,008 3,215 16.11%
-
NP to SH 4,022 2,916 6,003 3,334 2,720 2,008 3,215 16.11%
-
Tax Rate -3.08% -2.10% 3.60% 2.11% 0.00% 0.00% 0.00% -
Total Cost 64,956 67,972 57,265 48,178 41,888 35,712 27,330 78.18%
-
Net Worth 43,169 40,094 35,710 31,717 28,754 20,916 1,673,018 -91.28%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 43,169 40,094 35,710 31,717 28,754 20,916 1,673,018 -91.28%
NOSH 335,166 260,357 236,338 227,363 215,873 185,925 152,369 69.21%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 5.83% 4.11% 9.49% 6.47% 6.10% 5.32% 10.53% -
ROE 9.32% 7.27% 16.81% 10.51% 9.46% 9.60% 0.19% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 20.58 27.23 26.77 22.66 20.66 20.29 20.05 1.75%
EPS 1.20 1.12 2.54 1.47 1.26 1.08 2.11 -31.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1288 0.154 0.1511 0.1395 0.1332 0.1125 10.98 -94.85%
Adjusted Per Share Value based on latest NOSH - 253,555
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 6.04 6.21 5.54 4.51 3.91 3.30 2.68 71.98%
EPS 0.35 0.26 0.53 0.29 0.24 0.18 0.28 16.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0378 0.0351 0.0313 0.0278 0.0252 0.0183 1.4656 -91.29%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 - - -
Price 2.10 3.10 2.78 2.80 1.50 0.00 0.00 -
P/RPS 10.20 11.39 10.38 12.36 7.26 0.00 0.00 -
P/EPS 175.00 276.79 109.45 190.91 119.05 0.00 0.00 -
EY 0.57 0.36 0.91 0.52 0.84 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 16.30 20.13 18.40 20.07 11.26 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 27/05/04 04/03/04 28/11/03 28/08/03 27/05/03 07/04/03 -
Price 1.70 2.67 2.83 2.90 3.28 1.08 0.00 -
P/RPS 8.26 9.81 10.57 12.80 15.87 5.32 0.00 -
P/EPS 141.67 238.39 111.42 197.73 260.32 100.00 0.00 -
EY 0.71 0.42 0.90 0.51 0.38 1.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 13.20 17.34 18.73 20.79 24.62 9.60 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