[GHLSYS] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 4.08%
YoY- 24.19%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 46,166 50,991 56,109 50,181 58,742 64,173 71,277 -25.16%
PBT 12,402 11,799 8,897 8,473 8,107 7,794 7,323 42.12%
Tax -73 -83 -264 -208 -166 -141 -54 22.28%
NP 12,329 11,716 8,633 8,265 7,941 7,653 7,269 42.26%
-
NP to SH 12,329 11,716 8,633 8,265 7,941 7,653 7,269 42.26%
-
Tax Rate 0.59% 0.70% 2.97% 2.45% 2.05% 1.81% 0.74% -
Total Cost 33,837 39,275 47,476 41,916 50,801 56,520 64,008 -34.64%
-
Net Worth 0 79,978 53,513 51,089 50,307 48,642 45,090 -
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 0 79,978 53,513 51,089 50,307 48,642 45,090 -
NOSH 543,333 552,720 336,984 334,791 338,999 335,000 337,500 37.40%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 26.71% 22.98% 15.39% 16.47% 13.52% 11.93% 10.20% -
ROE 0.00% 14.65% 16.13% 16.18% 15.78% 15.73% 16.12% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 8.50 9.23 16.65 14.99 17.33 19.16 21.12 -45.51%
EPS 2.27 2.12 2.56 2.47 2.34 2.28 2.15 3.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1447 0.1588 0.1526 0.1484 0.1452 0.1336 -
Adjusted Per Share Value based on latest NOSH - 334,791
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 4.04 4.47 4.92 4.40 5.15 5.62 6.24 -25.18%
EPS 1.08 1.03 0.76 0.72 0.70 0.67 0.64 41.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0701 0.0469 0.0448 0.0441 0.0426 0.0395 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.05 0.52 0.60 1.10 1.33 1.70 1.85 -
P/RPS 12.36 5.64 3.60 7.34 7.68 8.87 8.76 25.82%
P/EPS 46.27 24.53 23.42 44.56 56.78 74.42 85.90 -33.82%
EY 2.16 4.08 4.27 2.24 1.76 1.34 1.16 51.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 3.59 3.78 7.21 8.96 11.71 13.85 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 23/06/06 27/02/06 25/11/05 23/08/05 27/05/05 25/02/05 29/11/04 -
Price 1.10 0.82 0.52 0.88 1.05 1.50 1.95 -
P/RPS 12.95 8.89 3.12 5.87 6.06 7.83 9.23 25.35%
P/EPS 48.48 38.68 20.30 35.65 44.82 65.66 90.54 -34.08%
EY 2.06 2.58 4.93 2.81 2.23 1.52 1.10 51.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 5.67 3.27 5.77 7.08 10.33 14.60 -

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