[GHLSYS] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 24.85%
YoY- 50.58%
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 40,994 49,164 64,172 62,190 68,978 70,888 63,268 -25.14%
PBT 5,262 4,108 7,793 4,868 3,902 2,856 6,227 -10.62%
Tax -14 -40 -141 153 120 60 -224 -84.27%
NP 5,248 4,068 7,652 5,021 4,022 2,916 6,003 -8.57%
-
NP to SH 5,248 4,068 7,652 5,021 4,022 2,916 6,003 -8.57%
-
Tax Rate 0.27% 0.97% 1.81% -3.14% -3.08% -2.10% 3.60% -
Total Cost 35,746 45,096 56,520 57,169 64,956 67,972 57,265 -26.98%
-
Net Worth 51,336 50,307 48,307 45,739 43,169 40,094 35,710 27.40%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 51,336 50,307 48,307 45,739 43,169 40,094 35,710 27.40%
NOSH 336,410 338,999 332,695 342,363 335,166 260,357 236,338 26.56%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 12.80% 8.27% 11.92% 8.07% 5.83% 4.11% 9.49% -
ROE 10.22% 8.09% 15.84% 10.98% 9.32% 7.27% 16.81% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 12.19 14.50 19.29 18.17 20.58 27.23 26.77 -40.83%
EPS 1.56 1.20 2.30 1.47 1.20 1.12 2.54 -27.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1526 0.1484 0.1452 0.1336 0.1288 0.154 0.1511 0.66%
Adjusted Per Share Value based on latest NOSH - 337,500
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 3.59 4.31 5.62 5.45 6.04 6.21 5.54 -25.13%
EPS 0.46 0.36 0.67 0.44 0.35 0.26 0.53 -9.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.045 0.0441 0.0423 0.0401 0.0378 0.0351 0.0313 27.41%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.10 1.33 1.70 1.85 2.10 3.10 2.78 -
P/RPS 9.03 9.17 8.81 10.18 10.20 11.39 10.38 -8.87%
P/EPS 70.51 110.83 73.91 126.14 175.00 276.79 109.45 -25.42%
EY 1.42 0.90 1.35 0.79 0.57 0.36 0.91 34.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.21 8.96 11.71 13.85 16.30 20.13 18.40 -46.48%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 23/08/05 27/05/05 25/02/05 29/11/04 26/08/04 27/05/04 04/03/04 -
Price 0.88 1.05 1.50 1.95 1.70 2.67 2.83 -
P/RPS 7.22 7.24 7.78 10.73 8.26 9.81 10.57 -22.45%
P/EPS 56.41 87.50 65.22 132.95 141.67 238.39 111.42 -36.50%
EY 1.77 1.14 1.53 0.75 0.71 0.42 0.90 57.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.77 7.08 10.33 14.60 13.20 17.34 18.73 -54.41%

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