[GHLSYS] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ-0.0%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 75,453 71,560 63,268 51,949 42,652 35,502 30,543 82.84%
PBT 6,818 6,438 6,226 3,985 3,932 3,480 3,215 65.13%
Tax -163 -208 -223 -70 -17 -17 -17 351.95%
NP 6,655 6,230 6,003 3,915 3,915 3,463 3,198 63.06%
-
NP to SH 6,655 6,230 6,003 3,915 3,915 3,463 3,198 63.06%
-
Tax Rate 2.39% 3.23% 3.58% 1.76% 0.43% 0.49% 0.53% -
Total Cost 68,798 65,330 57,265 48,034 38,737 32,039 27,345 85.08%
-
Net Worth 44,662 40,094 38,908 35,371 0 20,916 1,546,153 -90.60%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 44,662 40,094 38,908 35,371 0 20,916 1,546,153 -90.60%
NOSH 346,756 260,357 257,499 253,555 245,142 185,925 154,615 71.42%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 8.82% 8.71% 9.49% 7.54% 9.18% 9.75% 10.47% -
ROE 14.90% 15.54% 15.43% 11.07% 0.00% 16.56% 0.21% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 21.76 27.49 24.57 20.49 17.40 19.09 19.75 6.68%
EPS 1.92 2.39 2.33 1.54 1.60 1.86 2.07 -4.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1288 0.154 0.1511 0.1395 0.00 0.1125 10.00 -94.51%
Adjusted Per Share Value based on latest NOSH - 253,555
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 6.61 6.27 5.54 4.55 3.74 3.11 2.68 82.64%
EPS 0.58 0.55 0.53 0.34 0.34 0.30 0.28 62.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0391 0.0351 0.0341 0.031 0.00 0.0183 1.3545 -90.61%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 - - -
Price 2.10 3.10 2.78 2.80 1.50 0.00 0.00 -
P/RPS 9.65 11.28 11.31 13.67 8.62 0.00 0.00 -
P/EPS 109.42 129.55 119.25 181.34 93.92 0.00 0.00 -
EY 0.91 0.77 0.84 0.55 1.06 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 16.30 20.13 18.40 20.07 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 27/05/04 04/03/04 28/11/03 - - - -
Price 1.70 2.67 2.83 2.90 0.00 0.00 0.00 -
P/RPS 7.81 9.71 11.52 14.15 0.00 0.00 0.00 -
P/EPS 88.58 111.58 121.39 187.82 0.00 0.00 0.00 -
EY 1.13 0.90 0.82 0.53 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 13.20 17.34 18.73 20.79 0.00 0.00 0.00 -

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