[GHLSYS] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 20.6%
YoY- 26.05%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 49,752 51,536 47,157 51,440 62,190 51,513 -0.69%
PBT -3,049 4,873 7,338 6,338 4,868 3,406 -
Tax 0 -46 -102 -9 153 -72 -
NP -3,049 4,826 7,236 6,329 5,021 3,334 -
-
NP to SH -3,049 4,826 7,246 6,329 5,021 3,334 -
-
Tax Rate - 0.94% 1.39% 0.14% -3.14% 2.11% -
Total Cost 52,801 46,709 39,921 45,110 57,169 48,178 1.84%
-
Net Worth 88,236 94,355 84,654 53,844 45,739 31,717 22.67%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 88,236 94,355 84,654 53,844 45,739 31,717 22.67%
NOSH 138,606 138,697 548,989 339,071 342,363 227,363 -9.41%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -6.13% 9.37% 15.34% 12.30% 8.07% 6.47% -
ROE -3.46% 5.12% 8.56% 11.75% 10.98% 10.51% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 35.89 37.16 8.59 15.17 18.17 22.66 9.62%
EPS -2.20 3.48 1.32 1.87 1.47 1.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6366 0.6803 0.1542 0.1588 0.1336 0.1395 35.42%
Adjusted Per Share Value based on latest NOSH - 336,984
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 4.36 4.51 4.13 4.51 5.45 4.51 -0.67%
EPS -0.27 0.42 0.63 0.55 0.44 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0773 0.0827 0.0742 0.0472 0.0401 0.0278 22.66%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.23 0.55 1.08 0.60 1.85 2.80 -
P/RPS 0.64 1.48 12.57 3.95 10.18 12.36 -44.65%
P/EPS -10.45 15.80 81.82 32.14 126.14 190.91 -
EY -9.57 6.33 1.22 3.11 0.79 0.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.81 7.00 3.78 13.85 20.07 -55.21%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 28/11/08 30/11/07 30/11/06 25/11/05 29/11/04 28/11/03 -
Price 0.22 0.46 1.15 0.52 1.95 2.90 -
P/RPS 0.61 1.24 13.39 3.43 10.73 12.80 -45.56%
P/EPS -10.00 13.22 87.12 27.86 132.95 197.73 -
EY -10.00 7.57 1.15 3.59 0.75 0.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.68 7.46 3.27 14.60 20.79 -55.77%

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