[GHLSYS] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 75.99%
YoY- 49.53%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 12,291 17,529 12,155 16,767 17,722 24,633 16,331 -17.24%
PBT 1,027 4,143 1,699 1,238 714 3,672 1,194 -9.54%
Tax -10 -257 56 45 15 -170 -53 -67.07%
NP 1,017 3,886 1,755 1,283 729 3,502 1,141 -7.37%
-
NP to SH 1,017 3,886 1,755 1,283 729 3,502 1,141 -7.37%
-
Tax Rate 0.97% 6.20% -3.30% -3.63% -2.10% 4.63% 4.44% -
Total Cost 11,274 13,643 10,400 15,484 16,993 21,131 15,190 -18.01%
-
Net Worth 50,307 48,642 45,090 44,662 40,094 38,908 35,371 26.44%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 50,307 48,642 45,090 44,662 40,094 38,908 35,371 26.44%
NOSH 338,999 335,000 337,500 346,756 260,357 257,499 253,555 21.34%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 8.27% 22.17% 14.44% 7.65% 4.11% 14.22% 6.99% -
ROE 2.02% 7.99% 3.89% 2.87% 1.82% 9.00% 3.23% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 3.63 5.23 3.60 4.84 6.81 9.57 6.44 -31.74%
EPS 0.30 1.16 0.52 0.37 0.28 1.36 0.45 -23.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1484 0.1452 0.1336 0.1288 0.154 0.1511 0.1395 4.20%
Adjusted Per Share Value based on latest NOSH - 346,756
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 1.08 1.54 1.06 1.47 1.55 2.16 1.43 -17.05%
EPS 0.09 0.34 0.15 0.11 0.06 0.31 0.10 -6.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0441 0.0426 0.0395 0.0391 0.0351 0.0341 0.031 26.46%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.33 1.70 1.85 2.10 3.10 2.78 2.80 -
P/RPS 36.68 32.49 51.37 43.43 45.54 29.06 43.47 -10.69%
P/EPS 443.33 146.55 355.77 567.57 1,107.14 204.41 622.22 -20.21%
EY 0.23 0.68 0.28 0.18 0.09 0.49 0.16 27.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.96 11.71 13.85 16.30 20.13 18.40 20.07 -41.55%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 29/11/04 26/08/04 27/05/04 04/03/04 28/11/03 -
Price 1.05 1.50 1.95 1.70 2.67 2.83 2.90 -
P/RPS 28.96 28.67 54.14 35.16 39.23 29.58 45.03 -25.47%
P/EPS 350.00 129.31 375.00 459.46 953.57 208.09 644.44 -33.40%
EY 0.29 0.77 0.27 0.22 0.10 0.48 0.16 48.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.08 10.33 14.60 13.20 17.34 18.73 20.79 -51.20%

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