[GHLSYS] QoQ TTM Result on 31-Dec-2003 [#4]

Announcement Date
04-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 53.33%
YoY- 87.71%
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 71,277 75,453 71,560 63,268 51,949 42,652 35,502 58.94%
PBT 7,323 6,818 6,438 6,226 3,985 3,932 3,480 63.99%
Tax -54 -163 -208 -223 -70 -17 -17 115.63%
NP 7,269 6,655 6,230 6,003 3,915 3,915 3,463 63.71%
-
NP to SH 7,269 6,655 6,230 6,003 3,915 3,915 3,463 63.71%
-
Tax Rate 0.74% 2.39% 3.23% 3.58% 1.76% 0.43% 0.49% -
Total Cost 64,008 68,798 65,330 57,265 48,034 38,737 32,039 58.42%
-
Net Worth 45,090 44,662 40,094 38,908 35,371 0 20,916 66.64%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 45,090 44,662 40,094 38,908 35,371 0 20,916 66.64%
NOSH 337,500 346,756 260,357 257,499 253,555 245,142 185,925 48.64%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 10.20% 8.82% 8.71% 9.49% 7.54% 9.18% 9.75% -
ROE 16.12% 14.90% 15.54% 15.43% 11.07% 0.00% 16.56% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 21.12 21.76 27.49 24.57 20.49 17.40 19.09 6.94%
EPS 2.15 1.92 2.39 2.33 1.54 1.60 1.86 10.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1336 0.1288 0.154 0.1511 0.1395 0.00 0.1125 12.10%
Adjusted Per Share Value based on latest NOSH - 257,499
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 6.24 6.61 6.27 5.54 4.55 3.74 3.11 58.87%
EPS 0.64 0.58 0.55 0.53 0.34 0.34 0.30 65.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0395 0.0391 0.0351 0.0341 0.031 0.00 0.0183 66.78%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 - -
Price 1.85 2.10 3.10 2.78 2.80 1.50 0.00 -
P/RPS 8.76 9.65 11.28 11.31 13.67 8.62 0.00 -
P/EPS 85.90 109.42 129.55 119.25 181.34 93.92 0.00 -
EY 1.16 0.91 0.77 0.84 0.55 1.06 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 13.85 16.30 20.13 18.40 20.07 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 26/08/04 27/05/04 04/03/04 28/11/03 - - -
Price 1.95 1.70 2.67 2.83 2.90 0.00 0.00 -
P/RPS 9.23 7.81 9.71 11.52 14.15 0.00 0.00 -
P/EPS 90.54 88.58 111.58 121.39 187.82 0.00 0.00 -
EY 1.10 1.13 0.90 0.82 0.53 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 14.60 13.20 17.34 18.73 20.79 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