[GHLSYS] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
04-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 80.02%
YoY- 86.72%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 62,190 68,978 70,888 63,268 51,513 44,608 37,720 39.43%
PBT 4,868 3,902 2,856 6,227 3,406 2,720 2,008 80.17%
Tax 153 120 60 -224 -72 0 0 -
NP 5,021 4,022 2,916 6,003 3,334 2,720 2,008 83.91%
-
NP to SH 5,021 4,022 2,916 6,003 3,334 2,720 2,008 83.91%
-
Tax Rate -3.14% -3.08% -2.10% 3.60% 2.11% 0.00% 0.00% -
Total Cost 57,169 64,956 67,972 57,265 48,178 41,888 35,712 36.72%
-
Net Worth 45,739 43,169 40,094 35,710 31,717 28,754 20,916 68.23%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 45,739 43,169 40,094 35,710 31,717 28,754 20,916 68.23%
NOSH 342,363 335,166 260,357 236,338 227,363 215,873 185,925 50.06%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 8.07% 5.83% 4.11% 9.49% 6.47% 6.10% 5.32% -
ROE 10.98% 9.32% 7.27% 16.81% 10.51% 9.46% 9.60% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 18.17 20.58 27.23 26.77 22.66 20.66 20.29 -7.07%
EPS 1.47 1.20 1.12 2.54 1.47 1.26 1.08 22.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1336 0.1288 0.154 0.1511 0.1395 0.1332 0.1125 12.10%
Adjusted Per Share Value based on latest NOSH - 257,499
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 5.45 6.04 6.21 5.54 4.51 3.91 3.30 39.59%
EPS 0.44 0.35 0.26 0.53 0.29 0.24 0.18 81.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0401 0.0378 0.0351 0.0313 0.0278 0.0252 0.0183 68.46%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 - -
Price 1.85 2.10 3.10 2.78 2.80 1.50 0.00 -
P/RPS 10.18 10.20 11.39 10.38 12.36 7.26 0.00 -
P/EPS 126.14 175.00 276.79 109.45 190.91 119.05 0.00 -
EY 0.79 0.57 0.36 0.91 0.52 0.84 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 13.85 16.30 20.13 18.40 20.07 11.26 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 26/08/04 27/05/04 04/03/04 28/11/03 28/08/03 27/05/03 -
Price 1.95 1.70 2.67 2.83 2.90 3.28 1.08 -
P/RPS 10.73 8.26 9.81 10.57 12.80 15.87 5.32 59.43%
P/EPS 132.95 141.67 238.39 111.42 197.73 260.32 100.00 20.84%
EY 0.75 0.71 0.42 0.90 0.51 0.38 1.00 -17.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 14.60 13.20 17.34 18.73 20.79 24.62 9.60 32.14%

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