[GHLSYS] QoQ Cumulative 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- 140.02%
YoY- 86.72%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 46,643 34,489 17,722 63,268 38,635 22,304 9,430 189.45%
PBT 3,651 1,951 714 6,227 2,555 1,360 502 274.02%
Tax 115 60 15 -224 -54 0 0 -
NP 3,766 2,011 729 6,003 2,501 1,360 502 281.81%
-
NP to SH 3,766 2,011 729 6,003 2,501 1,360 502 281.81%
-
Tax Rate -3.15% -3.08% -2.10% 3.60% 2.11% 0.00% 0.00% -
Total Cost 42,877 32,478 16,993 57,265 36,134 20,944 8,928 183.83%
-
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 8.23% 4.66% 1.82% 16.81% 7.89% 4.73% 2.40% -
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 13.62 10.29 6.81 26.77 16.99 10.33 5.07 92.89%
EPS 1.10 0.60 0.28 2.54 1.10 0.63 0.27 154.43%
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 4.09 3.02 1.55 5.54 3.38 1.95 0.83 188.73%
EPS 0.33 0.18 0.06 0.53 0.22 0.12 0.04 306.72%
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 13.58 20.41 45.54 10.38 16.48 14.52 0.00 -
P/EPS 168.18 350.00 1,107.14 109.45 254.55 238.10 0.00 -
EY 0.59 0.29 0.09 0.91 0.39 0.42 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 14.31 16.52 39.23 10.57 17.07 31.75 21.29 -23.21%
P/EPS 177.27 283.33 953.57 111.42 263.64 520.63 400.00 -41.78%
EY 0.56 0.35 0.10 0.90 0.38 0.19 0.25 70.94%
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