[GHLSYS] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 22.6%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 47,157 51,440 62,190 51,513 -2.89%
PBT 7,338 6,338 4,868 3,406 29.12%
Tax -102 -9 153 -72 12.29%
NP 7,236 6,329 5,021 3,334 29.44%
-
NP to SH 7,246 6,329 5,021 3,334 29.50%
-
Tax Rate 1.39% 0.14% -3.14% 2.11% -
Total Cost 39,921 45,110 57,169 48,178 -6.06%
-
Net Worth 84,654 53,844 45,739 31,717 38.67%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 84,654 53,844 45,739 31,717 38.67%
NOSH 548,989 339,071 342,363 227,363 34.12%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 15.34% 12.30% 8.07% 6.47% -
ROE 8.56% 11.75% 10.98% 10.51% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 8.59 15.17 18.17 22.66 -27.60%
EPS 1.32 1.87 1.47 1.47 -3.52%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.1542 0.1588 0.1336 0.1395 3.39%
Adjusted Per Share Value based on latest NOSH - 253,555
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 4.13 4.51 5.45 4.51 -2.88%
EPS 0.63 0.55 0.44 0.29 29.48%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0742 0.0472 0.0401 0.0278 38.67%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.08 0.60 1.85 2.80 -
P/RPS 12.57 3.95 10.18 12.36 0.56%
P/EPS 81.82 32.14 126.14 190.91 -24.58%
EY 1.22 3.11 0.79 0.52 32.84%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 7.00 3.78 13.85 20.07 -29.58%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/11/06 25/11/05 29/11/04 28/11/03 -
Price 1.15 0.52 1.95 2.90 -
P/RPS 13.39 3.43 10.73 12.80 1.51%
P/EPS 87.12 27.86 132.95 197.73 -23.88%
EY 1.15 3.59 0.75 0.51 31.09%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 7.46 3.27 14.60 20.79 -28.91%

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