[GHLSYS] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -79.18%
YoY- 45.22%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 17,529 12,155 16,767 17,722 24,633 16,331 12,874 22.73%
PBT 4,143 1,699 1,238 714 3,672 1,194 858 184.32%
Tax -257 56 45 15 -170 -53 0 -
NP 3,886 1,755 1,283 729 3,502 1,141 858 172.49%
-
NP to SH 3,886 1,755 1,283 729 3,502 1,141 858 172.49%
-
Tax Rate 6.20% -3.30% -3.63% -2.10% 4.63% 4.44% 0.00% -
Total Cost 13,643 10,400 15,484 16,993 21,131 15,190 12,016 8.79%
-
Net Worth 48,642 45,090 44,662 40,094 38,908 35,371 32,653 30.27%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 48,642 45,090 44,662 40,094 38,908 35,371 32,653 30.27%
NOSH 335,000 337,500 346,756 260,357 257,499 253,555 245,142 23.02%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 22.17% 14.44% 7.65% 4.11% 14.22% 6.99% 6.66% -
ROE 7.99% 3.89% 2.87% 1.82% 9.00% 3.23% 2.63% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 5.23 3.60 4.84 6.81 9.57 6.44 5.25 -0.25%
EPS 1.16 0.52 0.37 0.28 1.36 0.45 0.35 121.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1452 0.1336 0.1288 0.154 0.1511 0.1395 0.1332 5.89%
Adjusted Per Share Value based on latest NOSH - 260,357
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 1.54 1.06 1.47 1.55 2.16 1.43 1.13 22.80%
EPS 0.34 0.15 0.11 0.06 0.31 0.10 0.08 161.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0426 0.0395 0.0391 0.0351 0.0341 0.031 0.0286 30.26%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.70 1.85 2.10 3.10 2.78 2.80 1.50 -
P/RPS 32.49 51.37 43.43 45.54 29.06 43.47 28.56 8.93%
P/EPS 146.55 355.77 567.57 1,107.14 204.41 622.22 428.57 -50.94%
EY 0.68 0.28 0.18 0.09 0.49 0.16 0.23 105.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.71 13.85 16.30 20.13 18.40 20.07 11.26 2.63%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 29/11/04 26/08/04 27/05/04 04/03/04 28/11/03 28/08/03 -
Price 1.50 1.95 1.70 2.67 2.83 2.90 3.28 -
P/RPS 28.67 54.14 35.16 39.23 29.58 45.03 62.46 -40.35%
P/EPS 129.31 375.00 459.46 953.57 208.09 644.44 937.14 -73.13%
EY 0.77 0.27 0.22 0.10 0.48 0.16 0.11 263.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.33 14.60 13.20 17.34 18.73 20.79 24.62 -43.80%

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