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

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 70.92%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Quarter 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 24,633 16,331 12,874 9,430 7,636 7,034 85.05%
PBT 714 3,672 1,194 858 502 804 1,141 -26.81%
Tax 15 -170 -53 0 0 0 0 -
NP 729 3,502 1,141 858 502 804 1,141 -25.79%
-
NP to SH 729 3,502 1,141 858 502 804 1,141 -25.79%
-
Tax Rate -2.10% 4.63% 4.44% 0.00% 0.00% 0.00% 0.00% -
Total Cost 16,993 21,131 15,190 12,016 8,928 6,832 5,893 102.46%
-
Net Worth 40,094 38,908 35,371 32,653 20,916 1,697,676 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 38,908 35,371 32,653 20,916 1,697,676 0 -
NOSH 260,357 257,499 253,555 245,142 185,925 154,615 187,049 24.63%
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% 14.22% 6.99% 6.66% 5.32% 10.53% 16.22% -
ROE 1.82% 9.00% 3.23% 2.63% 2.40% 0.05% 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 9.57 6.44 5.25 5.07 4.94 3.76 48.53%
EPS 0.28 1.36 0.45 0.35 0.27 0.52 0.61 -40.46%
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 2.16 1.43 1.13 0.83 0.67 0.62 84.09%
EPS 0.06 0.31 0.10 0.08 0.04 0.07 0.10 -28.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0351 0.0341 0.031 0.0286 0.0183 1.4872 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 29.06 43.47 28.56 0.00 0.00 0.00 -
P/EPS 1,107.14 204.41 622.22 428.57 0.00 0.00 0.00 -
EY 0.09 0.49 0.16 0.23 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 29.58 45.03 62.46 21.29 0.00 0.00 -
P/EPS 953.57 208.09 644.44 937.14 400.00 0.00 0.00 -
EY 0.10 0.48 0.16 0.11 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