[GHLSYS] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
07-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 35.16%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 51,513 44,608 37,720 30,545 22,973 20,390 17,884 102.31%
PBT 3,406 2,720 2,008 3,215 2,378 1,286 948 134.39%
Tax -72 0 0 0 0 0 0 -
NP 3,334 2,720 2,008 3,215 2,378 1,286 948 131.08%
-
NP to SH 3,334 2,720 2,008 3,215 2,378 1,286 948 131.08%
-
Tax Rate 2.11% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 48,178 41,888 35,712 27,330 20,594 19,104 16,936 100.63%
-
Net Worth 31,717 28,754 20,916 1,673,018 0 0 0 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 31,717 28,754 20,916 1,673,018 0 0 0 -
NOSH 227,363 215,873 185,925 152,369 141,587 119,074 10,972 653.04%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 6.47% 6.10% 5.32% 10.53% 10.35% 6.31% 5.30% -
ROE 10.51% 9.46% 9.60% 0.19% 0.00% 0.00% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 22.66 20.66 20.29 20.05 16.23 17.12 162.99 -73.13%
EPS 1.47 1.26 1.08 2.11 1.68 1.08 8.64 -69.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1395 0.1332 0.1125 10.98 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 154,615
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 4.51 3.91 3.30 2.68 2.01 1.79 1.57 101.94%
EPS 0.29 0.24 0.18 0.28 0.21 0.11 0.08 135.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0278 0.0252 0.0183 1.4656 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 - - - - - -
Price 2.80 1.50 0.00 0.00 0.00 0.00 0.00 -
P/RPS 12.36 7.26 0.00 0.00 0.00 0.00 0.00 -
P/EPS 190.91 119.05 0.00 0.00 0.00 0.00 0.00 -
EY 0.52 0.84 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 20.07 11.26 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 28/08/03 27/05/03 07/04/03 - - - -
Price 2.90 3.28 1.08 0.00 0.00 0.00 0.00 -
P/RPS 12.80 15.87 5.32 0.00 0.00 0.00 0.00 -
P/EPS 197.73 260.32 100.00 0.00 0.00 0.00 0.00 -
EY 0.51 0.38 1.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 20.79 24.62 9.60 0.00 0.00 0.00 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