[GHLSYS] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 3.76%
YoY- 27.46%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 50,991 56,109 50,181 58,742 64,173 71,277 75,453 -22.93%
PBT 11,799 8,897 8,473 8,107 7,794 7,323 6,818 43.99%
Tax -83 -264 -208 -166 -141 -54 -163 -36.15%
NP 11,716 8,633 8,265 7,941 7,653 7,269 6,655 45.64%
-
NP to SH 11,716 8,633 8,265 7,941 7,653 7,269 6,655 45.64%
-
Tax Rate 0.70% 2.97% 2.45% 2.05% 1.81% 0.74% 2.39% -
Total Cost 39,275 47,476 41,916 50,801 56,520 64,008 68,798 -31.11%
-
Net Worth 79,978 53,513 51,089 50,307 48,642 45,090 44,662 47.30%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 79,978 53,513 51,089 50,307 48,642 45,090 44,662 47.30%
NOSH 552,720 336,984 334,791 338,999 335,000 337,500 346,756 36.33%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 22.98% 15.39% 16.47% 13.52% 11.93% 10.20% 8.82% -
ROE 14.65% 16.13% 16.18% 15.78% 15.73% 16.12% 14.90% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 9.23 16.65 14.99 17.33 19.16 21.12 21.76 -43.45%
EPS 2.12 2.56 2.47 2.34 2.28 2.15 1.92 6.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1447 0.1588 0.1526 0.1484 0.1452 0.1336 0.1288 8.04%
Adjusted Per Share Value based on latest NOSH - 338,999
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 4.47 4.92 4.40 5.15 5.62 6.24 6.61 -22.90%
EPS 1.03 0.76 0.72 0.70 0.67 0.64 0.58 46.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0701 0.0469 0.0448 0.0441 0.0426 0.0395 0.0391 47.42%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.52 0.60 1.10 1.33 1.70 1.85 2.10 -
P/RPS 5.64 3.60 7.34 7.68 8.87 8.76 9.65 -30.02%
P/EPS 24.53 23.42 44.56 56.78 74.42 85.90 109.42 -62.99%
EY 4.08 4.27 2.24 1.76 1.34 1.16 0.91 171.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.59 3.78 7.21 8.96 11.71 13.85 16.30 -63.42%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 25/11/05 23/08/05 27/05/05 25/02/05 29/11/04 26/08/04 -
Price 0.82 0.52 0.88 1.05 1.50 1.95 1.70 -
P/RPS 8.89 3.12 5.87 6.06 7.83 9.23 7.81 8.99%
P/EPS 38.68 20.30 35.65 44.82 65.66 90.54 88.58 -42.35%
EY 2.58 4.93 2.81 2.23 1.52 1.10 1.13 73.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.67 3.27 5.77 7.08 10.33 14.60 13.20 -42.98%

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