[GHLSYS] QoQ TTM 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- 9.23%
YoY- 85.67%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 50,181 58,742 64,173 71,277 75,453 71,560 63,268 -14.32%
PBT 8,473 8,107 7,794 7,323 6,818 6,438 6,226 22.82%
Tax -208 -166 -141 -54 -163 -208 -223 -4.54%
NP 8,265 7,941 7,653 7,269 6,655 6,230 6,003 23.78%
-
NP to SH 8,265 7,941 7,653 7,269 6,655 6,230 6,003 23.78%
-
Tax Rate 2.45% 2.05% 1.81% 0.74% 2.39% 3.23% 3.58% -
Total Cost 41,916 50,801 56,520 64,008 68,798 65,330 57,265 -18.79%
-
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 16.47% 13.52% 11.93% 10.20% 8.82% 8.71% 9.49% -
ROE 16.18% 15.78% 15.73% 16.12% 14.90% 15.54% 15.43% -
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 14.99 17.33 19.16 21.12 21.76 27.49 24.57 -28.08%
EPS 2.47 2.34 2.28 2.15 1.92 2.39 2.33 3.97%
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 4.40 5.15 5.62 6.24 6.61 6.27 5.54 -14.24%
EPS 0.72 0.70 0.67 0.64 0.58 0.55 0.53 22.68%
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 7.34 7.68 8.87 8.76 9.65 11.28 11.31 -25.06%
P/EPS 44.56 56.78 74.42 85.90 109.42 129.55 119.25 -48.15%
EY 2.24 1.76 1.34 1.16 0.91 0.77 0.84 92.41%
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 5.87 6.06 7.83 9.23 7.81 9.71 11.52 -36.23%
P/EPS 35.65 44.82 65.66 90.54 88.58 111.58 121.39 -55.85%
EY 2.81 2.23 1.52 1.10 1.13 0.90 0.82 127.46%
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