[GHLSYS] QoQ TTM Result on 31-Dec-2004 [#4]

Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 5.28%
YoY- 27.49%
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 56,109 50,181 58,742 64,173 71,277 75,453 71,560 -14.95%
PBT 8,897 8,473 8,107 7,794 7,323 6,818 6,438 24.04%
Tax -264 -208 -166 -141 -54 -163 -208 17.20%
NP 8,633 8,265 7,941 7,653 7,269 6,655 6,230 24.26%
-
NP to SH 8,633 8,265 7,941 7,653 7,269 6,655 6,230 24.26%
-
Tax Rate 2.97% 2.45% 2.05% 1.81% 0.74% 2.39% 3.23% -
Total Cost 47,476 41,916 50,801 56,520 64,008 68,798 65,330 -19.15%
-
Net Worth 53,513 51,089 50,307 48,642 45,090 44,662 40,094 21.20%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 53,513 51,089 50,307 48,642 45,090 44,662 40,094 21.20%
NOSH 336,984 334,791 338,999 335,000 337,500 346,756 260,357 18.74%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 15.39% 16.47% 13.52% 11.93% 10.20% 8.82% 8.71% -
ROE 16.13% 16.18% 15.78% 15.73% 16.12% 14.90% 15.54% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 16.65 14.99 17.33 19.16 21.12 21.76 27.49 -28.39%
EPS 2.56 2.47 2.34 2.28 2.15 1.92 2.39 4.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1588 0.1526 0.1484 0.1452 0.1336 0.1288 0.154 2.06%
Adjusted Per Share Value based on latest NOSH - 335,000
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 4.92 4.40 5.15 5.62 6.24 6.61 6.27 -14.91%
EPS 0.76 0.72 0.70 0.67 0.64 0.58 0.55 24.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0469 0.0448 0.0441 0.0426 0.0395 0.0391 0.0351 21.29%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.60 1.10 1.33 1.70 1.85 2.10 3.10 -
P/RPS 3.60 7.34 7.68 8.87 8.76 9.65 11.28 -53.26%
P/EPS 23.42 44.56 56.78 74.42 85.90 109.42 129.55 -67.99%
EY 4.27 2.24 1.76 1.34 1.16 0.91 0.77 212.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.78 7.21 8.96 11.71 13.85 16.30 20.13 -67.17%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 23/08/05 27/05/05 25/02/05 29/11/04 26/08/04 27/05/04 -
Price 0.52 0.88 1.05 1.50 1.95 1.70 2.67 -
P/RPS 3.12 5.87 6.06 7.83 9.23 7.81 9.71 -53.05%
P/EPS 20.30 35.65 44.82 65.66 90.54 88.58 111.58 -67.85%
EY 4.93 2.81 2.23 1.52 1.10 1.13 0.90 210.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.27 5.77 7.08 10.33 14.60 13.20 17.34 -67.08%

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