[GHLSYS] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -51.42%
YoY- 45.22%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 52,564 29,864 49,164 70,888 37,720 8.64%
PBT 7,532 6,520 4,108 2,856 2,008 39.13%
Tax -140 0 -40 60 0 -
NP 7,392 6,520 4,068 2,916 2,008 38.48%
-
NP to SH 7,392 6,520 4,068 2,916 2,008 38.48%
-
Tax Rate 1.86% 0.00% 0.97% -2.10% 0.00% -
Total Cost 45,172 23,344 45,096 67,972 35,712 6.04%
-
Net Worth 94,709 79,924 50,307 40,094 20,916 45.83%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 94,709 79,924 50,307 40,094 20,916 45.83%
NOSH 128,333 543,333 338,999 260,357 185,925 -8.84%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 14.06% 21.83% 8.27% 4.11% 5.32% -
ROE 7.80% 8.16% 8.09% 7.27% 9.60% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 40.96 5.50 14.50 27.23 20.29 19.18%
EPS 5.76 1.20 1.20 1.12 1.08 51.92%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.738 0.1471 0.1484 0.154 0.1125 59.98%
Adjusted Per Share Value based on latest NOSH - 260,357
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 4.60 2.62 4.31 6.21 3.30 8.65%
EPS 0.65 0.57 0.36 0.26 0.18 37.82%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.083 0.07 0.0441 0.0351 0.0183 45.89%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 - -
Price 0.89 1.05 1.33 3.10 0.00 -
P/RPS 2.17 19.10 9.17 11.39 0.00 -
P/EPS 15.45 87.50 110.83 276.79 0.00 -
EY 6.47 1.14 0.90 0.36 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 7.14 8.96 20.13 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/05/07 23/06/06 27/05/05 27/05/04 27/05/03 -
Price 0.80 1.10 1.05 2.67 1.08 -
P/RPS 1.95 20.01 7.24 9.81 5.32 -22.17%
P/EPS 13.89 91.67 87.50 238.39 100.00 -38.93%
EY 7.20 1.09 1.14 0.42 1.00 63.75%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 7.48 7.08 17.34 9.60 -42.06%

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