[GHLSYS] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 170.92%
YoY--%
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 17,722 63,268 38,635 22,304 9,430 30,545 17,230 1.89%
PBT 714 6,227 2,555 1,360 502 3,215 1,784 -45.66%
Tax 15 -224 -54 0 0 0 0 -
NP 729 6,003 2,501 1,360 502 3,215 1,784 -44.90%
-
NP to SH 729 6,003 2,501 1,360 502 3,215 1,784 -44.90%
-
Tax Rate -2.10% 3.60% 2.11% 0.00% 0.00% 0.00% 0.00% -
Total Cost 16,993 57,265 36,134 20,944 8,928 27,330 15,446 6.56%
-
Net Worth 40,094 35,710 31,717 28,754 20,916 1,673,018 0 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 40,094 35,710 31,717 28,754 20,916 1,673,018 0 -
NOSH 260,357 236,338 227,363 215,873 185,925 152,369 141,587 50.03%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 4.11% 9.49% 6.47% 6.10% 5.32% 10.53% 10.35% -
ROE 1.82% 16.81% 7.89% 4.73% 2.40% 0.19% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 6.81 26.77 16.99 10.33 5.07 20.05 12.17 -32.07%
EPS 0.28 2.54 1.10 0.63 0.27 2.11 1.26 -63.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.154 0.1511 0.1395 0.1332 0.1125 10.98 0.00 -
Adjusted Per Share Value based on latest NOSH - 245,142
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 1.55 5.54 3.38 1.95 0.83 2.68 1.51 1.75%
EPS 0.06 0.53 0.22 0.12 0.04 0.28 0.16 -47.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0351 0.0313 0.0278 0.0252 0.0183 1.4656 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 - - - -
Price 3.10 2.78 2.80 1.50 0.00 0.00 0.00 -
P/RPS 45.54 10.38 16.48 14.52 0.00 0.00 0.00 -
P/EPS 1,107.14 109.45 254.55 238.10 0.00 0.00 0.00 -
EY 0.09 0.91 0.39 0.42 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 20.13 18.40 20.07 11.26 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 04/03/04 28/11/03 28/08/03 27/05/03 07/04/03 - -
Price 2.67 2.83 2.90 3.28 1.08 0.00 0.00 -
P/RPS 39.23 10.57 17.07 31.75 21.29 0.00 0.00 -
P/EPS 953.57 111.42 263.64 520.63 400.00 0.00 0.00 -
EY 0.10 0.90 0.38 0.19 0.25 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 17.34 18.73 20.79 24.62 9.60 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