[GHLSYS] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -51.42%
YoY- 45.22%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 64,172 62,190 68,978 70,888 63,268 51,513 44,608 27.29%
PBT 7,793 4,868 3,902 2,856 6,227 3,406 2,720 101.08%
Tax -141 153 120 60 -224 -72 0 -
NP 7,652 5,021 4,022 2,916 6,003 3,334 2,720 98.65%
-
NP to SH 7,652 5,021 4,022 2,916 6,003 3,334 2,720 98.65%
-
Tax Rate 1.81% -3.14% -3.08% -2.10% 3.60% 2.11% 0.00% -
Total Cost 56,520 57,169 64,956 67,972 57,265 48,178 41,888 21.99%
-
Net Worth 48,307 45,739 43,169 40,094 35,710 31,717 28,754 41.09%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 48,307 45,739 43,169 40,094 35,710 31,717 28,754 41.09%
NOSH 332,695 342,363 335,166 260,357 236,338 227,363 215,873 33.24%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 11.92% 8.07% 5.83% 4.11% 9.49% 6.47% 6.10% -
ROE 15.84% 10.98% 9.32% 7.27% 16.81% 10.51% 9.46% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 19.29 18.17 20.58 27.23 26.77 22.66 20.66 -4.45%
EPS 2.30 1.47 1.20 1.12 2.54 1.47 1.26 49.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1452 0.1336 0.1288 0.154 0.1511 0.1395 0.1332 5.89%
Adjusted Per Share Value based on latest NOSH - 260,357
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 5.62 5.45 6.04 6.21 5.54 4.51 3.91 27.22%
EPS 0.67 0.44 0.35 0.26 0.53 0.29 0.24 97.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0423 0.0401 0.0378 0.0351 0.0313 0.0278 0.0252 41.01%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.70 1.85 2.10 3.10 2.78 2.80 1.50 -
P/RPS 8.81 10.18 10.20 11.39 10.38 12.36 7.26 13.70%
P/EPS 73.91 126.14 175.00 276.79 109.45 190.91 119.05 -27.11%
EY 1.35 0.79 0.57 0.36 0.91 0.52 0.84 37.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.71 13.85 16.30 20.13 18.40 20.07 11.26 2.63%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 29/11/04 26/08/04 27/05/04 04/03/04 28/11/03 28/08/03 -
Price 1.50 1.95 1.70 2.67 2.83 2.90 3.28 -
P/RPS 7.78 10.73 8.26 9.81 10.57 12.80 15.87 -37.69%
P/EPS 65.22 132.95 141.67 238.39 111.42 197.73 260.32 -60.09%
EY 1.53 0.75 0.71 0.42 0.90 0.51 0.38 152.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.33 14.60 13.20 17.34 18.73 20.79 24.62 -43.80%

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