[GHLSYS] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -84.39%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 63,268 38,635 22,304 9,430 30,545 17,230 10,195 236.57%
PBT 6,227 2,555 1,360 502 3,215 1,784 643 352.46%
Tax -224 -54 0 0 0 0 0 -
NP 6,003 2,501 1,360 502 3,215 1,784 643 341.57%
-
NP to SH 6,003 2,501 1,360 502 3,215 1,784 643 341.57%
-
Tax Rate 3.60% 2.11% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 57,265 36,134 20,944 8,928 27,330 15,446 9,552 228.93%
-
Net Worth 35,710 31,717 28,754 20,916 1,673,018 0 0 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 35,710 31,717 28,754 20,916 1,673,018 0 0 -
NOSH 236,338 227,363 215,873 185,925 152,369 141,587 119,074 57.73%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 9.49% 6.47% 6.10% 5.32% 10.53% 10.35% 6.31% -
ROE 16.81% 7.89% 4.73% 2.40% 0.19% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 26.77 16.99 10.33 5.07 20.05 12.17 8.56 113.40%
EPS 2.54 1.10 0.63 0.27 2.11 1.26 0.54 179.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1511 0.1395 0.1332 0.1125 10.98 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 185,925
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 5.54 3.38 1.95 0.83 2.68 1.51 0.89 237.26%
EPS 0.53 0.22 0.12 0.04 0.28 0.16 0.06 325.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0313 0.0278 0.0252 0.0183 1.4656 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 - - - - -
Price 2.78 2.80 1.50 0.00 0.00 0.00 0.00 -
P/RPS 10.38 16.48 14.52 0.00 0.00 0.00 0.00 -
P/EPS 109.45 254.55 238.10 0.00 0.00 0.00 0.00 -
EY 0.91 0.39 0.42 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 18.40 20.07 11.26 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 04/03/04 28/11/03 28/08/03 27/05/03 07/04/03 - - -
Price 2.83 2.90 3.28 1.08 0.00 0.00 0.00 -
P/RPS 10.57 17.07 31.75 21.29 0.00 0.00 0.00 -
P/EPS 111.42 263.64 520.63 400.00 0.00 0.00 0.00 -
EY 0.90 0.38 0.19 0.25 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 18.73 20.79 24.62 9.60 0.00 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