[GHLSYS] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
04-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- 86.72%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 52,271 50,992 64,172 63,268 30,545 14.36%
PBT 9,127 11,799 7,793 6,227 3,215 29.78%
Tax -141 -83 -141 -224 0 -
NP 8,986 11,716 7,652 6,003 3,215 29.27%
-
NP to SH 8,977 11,716 7,652 6,003 3,215 29.24%
-
Tax Rate 1.54% 0.70% 1.81% 3.60% 0.00% -
Total Cost 43,285 39,276 56,520 57,265 27,330 12.17%
-
Net Worth 17,673 61,781 48,307 35,710 1,673,018 -67.91%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 17,673 61,781 48,307 35,710 1,673,018 -67.91%
NOSH 121,970 426,959 332,695 236,338 152,369 -5.40%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 17.19% 22.98% 11.92% 9.49% 10.53% -
ROE 50.79% 18.96% 15.84% 16.81% 0.19% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 42.86 11.94 19.29 26.77 20.05 20.90%
EPS 7.36 12.15 2.30 2.54 2.11 36.63%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1449 0.1447 0.1452 0.1511 10.98 -66.08%
Adjusted Per Share Value based on latest NOSH - 257,499
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 4.58 4.47 5.62 5.54 2.68 14.32%
EPS 0.79 1.03 0.67 0.53 0.28 29.58%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0155 0.0541 0.0423 0.0313 1.4656 -67.90%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 1.15 0.52 1.70 2.78 0.00 -
P/RPS 2.68 4.35 8.81 10.38 0.00 -
P/EPS 15.62 18.95 73.91 109.45 0.00 -
EY 6.40 5.28 1.35 0.91 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.94 3.59 11.71 18.40 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 28/02/07 27/02/06 25/02/05 04/03/04 07/04/03 -
Price 1.00 0.82 1.50 2.83 0.00 -
P/RPS 2.33 6.87 7.78 10.57 0.00 -
P/EPS 13.59 29.88 65.22 111.42 0.00 -
EY 7.36 3.35 1.53 0.90 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.90 5.67 10.33 18.73 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