[GHLSYS] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -86.71%
YoY- 39.51%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 50,992 38,580 20,497 12,291 64,172 46,643 34,489 29.68%
PBT 11,799 4,754 2,631 1,027 7,793 3,651 1,951 230.85%
Tax -83 -7 -7 -10 -141 115 60 -
NP 11,716 4,747 2,624 1,017 7,652 3,766 2,011 222.73%
-
NP to SH 11,716 4,747 2,624 1,017 7,652 3,766 2,011 222.73%
-
Tax Rate 0.70% 0.15% 0.27% 0.97% 1.81% -3.15% -3.08% -
Total Cost 39,276 33,833 17,873 11,274 56,520 42,877 32,478 13.46%
-
Net Worth 61,781 53,844 51,336 50,307 48,307 45,739 43,169 26.91%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 61,781 53,844 51,336 50,307 48,307 45,739 43,169 26.91%
NOSH 426,959 339,071 336,410 338,999 332,695 342,363 335,166 17.46%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 22.98% 12.30% 12.80% 8.27% 11.92% 8.07% 5.83% -
ROE 18.96% 8.82% 5.11% 2.02% 15.84% 8.23% 4.66% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 11.94 11.38 6.09 3.63 19.29 13.62 10.29 10.39%
EPS 12.15 1.40 0.78 0.30 2.30 1.10 0.60 638.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1447 0.1588 0.1526 0.1484 0.1452 0.1336 0.1288 8.04%
Adjusted Per Share Value based on latest NOSH - 338,999
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 4.47 3.38 1.80 1.08 5.62 4.09 3.02 29.78%
EPS 1.03 0.42 0.23 0.09 0.67 0.33 0.18 218.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0541 0.0472 0.045 0.0441 0.0423 0.0401 0.0378 26.91%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.52 0.60 1.10 1.33 1.70 1.85 2.10 -
P/RPS 4.35 5.27 18.05 36.68 8.81 13.58 20.41 -64.21%
P/EPS 18.95 42.86 141.03 443.33 73.91 168.18 350.00 -85.61%
EY 5.28 2.33 0.71 0.23 1.35 0.59 0.29 588.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.59 3.78 7.21 8.96 11.71 13.85 16.30 -63.42%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 25/11/05 23/08/05 27/05/05 25/02/05 29/11/04 26/08/04 -
Price 0.82 0.52 0.88 1.05 1.50 1.95 1.70 -
P/RPS 6.87 4.57 14.44 28.96 7.78 14.31 16.52 -44.19%
P/EPS 29.88 37.14 112.82 350.00 65.22 177.27 283.33 -77.58%
EY 3.35 2.69 0.89 0.29 1.53 0.56 0.35 348.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.67 3.27 5.77 7.08 10.33 14.60 13.20 -42.98%

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