[GHLSYS] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 36.79%
YoY- 53.81%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 8,206 12,291 17,529 12,155 16,767 17,722 24,633 -51.97%
PBT 1,604 1,027 4,143 1,699 1,238 714 3,672 -42.45%
Tax 3 -10 -257 56 45 15 -170 -
NP 1,607 1,017 3,886 1,755 1,283 729 3,502 -40.53%
-
NP to SH 1,607 1,017 3,886 1,755 1,283 729 3,502 -40.53%
-
Tax Rate -0.19% 0.97% 6.20% -3.30% -3.63% -2.10% 4.63% -
Total Cost 6,599 11,274 13,643 10,400 15,484 16,993 21,131 -54.00%
-
Net Worth 51,089 50,307 48,642 45,090 44,662 40,094 38,908 19.93%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 51,089 50,307 48,642 45,090 44,662 40,094 38,908 19.93%
NOSH 334,791 338,999 335,000 337,500 346,756 260,357 257,499 19.14%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 19.58% 8.27% 22.17% 14.44% 7.65% 4.11% 14.22% -
ROE 3.15% 2.02% 7.99% 3.89% 2.87% 1.82% 9.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 2.45 3.63 5.23 3.60 4.84 6.81 9.57 -59.71%
EPS 0.48 0.30 1.16 0.52 0.37 0.28 1.36 -50.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1526 0.1484 0.1452 0.1336 0.1288 0.154 0.1511 0.66%
Adjusted Per Share Value based on latest NOSH - 337,500
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 0.72 1.08 1.54 1.06 1.47 1.55 2.16 -51.95%
EPS 0.14 0.09 0.34 0.15 0.11 0.06 0.31 -41.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0448 0.0441 0.0426 0.0395 0.0391 0.0351 0.0341 19.97%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.10 1.33 1.70 1.85 2.10 3.10 2.78 -
P/RPS 44.88 36.68 32.49 51.37 43.43 45.54 29.06 33.64%
P/EPS 229.17 443.33 146.55 355.77 567.57 1,107.14 204.41 7.92%
EY 0.44 0.23 0.68 0.28 0.18 0.09 0.49 -6.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.21 8.96 11.71 13.85 16.30 20.13 18.40 -46.48%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 23/08/05 27/05/05 25/02/05 29/11/04 26/08/04 27/05/04 04/03/04 -
Price 0.88 1.05 1.50 1.95 1.70 2.67 2.83 -
P/RPS 35.90 28.96 28.67 54.14 35.16 39.23 29.58 13.79%
P/EPS 183.33 350.00 129.31 375.00 459.46 953.57 208.09 -8.10%
EY 0.55 0.29 0.77 0.27 0.22 0.10 0.48 9.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.77 7.08 10.33 14.60 13.20 17.34 18.73 -54.41%

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