[GHLSYS] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 103.19%
YoY- 27.47%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 38,580 20,497 12,291 64,172 46,643 34,489 17,722 67.89%
PBT 4,754 2,631 1,027 7,793 3,651 1,951 714 253.51%
Tax -7 -7 -10 -141 115 60 15 -
NP 4,747 2,624 1,017 7,652 3,766 2,011 729 248.31%
-
NP to SH 4,747 2,624 1,017 7,652 3,766 2,011 729 248.31%
-
Tax Rate 0.15% 0.27% 0.97% 1.81% -3.15% -3.08% -2.10% -
Total Cost 33,833 17,873 11,274 56,520 42,877 32,478 16,993 58.19%
-
Net Worth 53,844 51,336 50,307 48,307 45,739 43,169 40,094 21.70%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 53,844 51,336 50,307 48,307 45,739 43,169 40,094 21.70%
NOSH 339,071 336,410 338,999 332,695 342,363 335,166 260,357 19.23%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 12.30% 12.80% 8.27% 11.92% 8.07% 5.83% 4.11% -
ROE 8.82% 5.11% 2.02% 15.84% 8.23% 4.66% 1.82% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 11.38 6.09 3.63 19.29 13.62 10.29 6.81 40.77%
EPS 1.40 0.78 0.30 2.30 1.10 0.60 0.28 192.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1588 0.1526 0.1484 0.1452 0.1336 0.1288 0.154 2.06%
Adjusted Per Share Value based on latest NOSH - 335,000
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 3.38 1.80 1.08 5.62 4.09 3.02 1.55 68.08%
EPS 0.42 0.23 0.09 0.67 0.33 0.18 0.06 265.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0472 0.045 0.0441 0.0423 0.0401 0.0378 0.0351 21.80%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.60 1.10 1.33 1.70 1.85 2.10 3.10 -
P/RPS 5.27 18.05 36.68 8.81 13.58 20.41 45.54 -76.22%
P/EPS 42.86 141.03 443.33 73.91 168.18 350.00 1,107.14 -88.53%
EY 2.33 0.71 0.23 1.35 0.59 0.29 0.09 773.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.78 7.21 8.96 11.71 13.85 16.30 20.13 -67.17%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 23/08/05 27/05/05 25/02/05 29/11/04 26/08/04 27/05/04 -
Price 0.52 0.88 1.05 1.50 1.95 1.70 2.67 -
P/RPS 4.57 14.44 28.96 7.78 14.31 16.52 39.23 -76.11%
P/EPS 37.14 112.82 350.00 65.22 177.27 283.33 953.57 -88.48%
EY 2.69 0.89 0.29 1.53 0.56 0.35 0.10 795.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.27 5.77 7.08 10.33 14.60 13.20 17.34 -67.08%

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