[GHLSYS] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 121.42%
YoY- 10.97%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 18,083 8,206 12,291 17,529 12,155 16,767 17,722 1.35%
PBT 2,123 1,604 1,027 4,143 1,699 1,238 714 106.63%
Tax 0 3 -10 -257 56 45 15 -
NP 2,123 1,607 1,017 3,886 1,755 1,283 729 103.79%
-
NP to SH 2,123 1,607 1,017 3,886 1,755 1,283 729 103.79%
-
Tax Rate 0.00% -0.19% 0.97% 6.20% -3.30% -3.63% -2.10% -
Total Cost 15,960 6,599 11,274 13,643 10,400 15,484 16,993 -4.09%
-
Net Worth 53,513 51,089 50,307 48,642 45,090 44,662 40,094 21.20%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 53,513 51,089 50,307 48,642 45,090 44,662 40,094 21.20%
NOSH 336,984 334,791 338,999 335,000 337,500 346,756 260,357 18.74%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 11.74% 19.58% 8.27% 22.17% 14.44% 7.65% 4.11% -
ROE 3.97% 3.15% 2.02% 7.99% 3.89% 2.87% 1.82% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 5.37 2.45 3.63 5.23 3.60 4.84 6.81 -14.63%
EPS 0.63 0.48 0.30 1.16 0.52 0.37 0.28 71.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1588 0.1526 0.1484 0.1452 0.1336 0.1288 0.154 2.06%
Adjusted Per Share Value based on latest NOSH - 335,000
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 1.58 0.72 1.08 1.54 1.06 1.47 1.55 1.28%
EPS 0.19 0.14 0.09 0.34 0.15 0.11 0.06 115.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0469 0.0448 0.0441 0.0426 0.0395 0.0391 0.0351 21.29%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.60 1.10 1.33 1.70 1.85 2.10 3.10 -
P/RPS 11.18 44.88 36.68 32.49 51.37 43.43 45.54 -60.75%
P/EPS 95.24 229.17 443.33 146.55 355.77 567.57 1,107.14 -80.48%
EY 1.05 0.44 0.23 0.68 0.28 0.18 0.09 413.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.78 7.21 8.96 11.71 13.85 16.30 20.13 -67.17%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 23/08/05 27/05/05 25/02/05 29/11/04 26/08/04 27/05/04 -
Price 0.52 0.88 1.05 1.50 1.95 1.70 2.67 -
P/RPS 9.69 35.90 28.96 28.67 54.14 35.16 39.23 -60.59%
P/EPS 82.54 183.33 350.00 129.31 375.00 459.46 953.57 -80.40%
EY 1.21 0.55 0.29 0.77 0.27 0.22 0.10 426.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.27 5.77 7.08 10.33 14.60 13.20 17.34 -67.08%

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