[GHLSYS] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 175.86%
YoY- 47.87%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 26,734 20,172 20,497 34,489 22,304 4.63%
PBT 3,800 3,455 2,631 1,951 1,360 29.26%
Tax -34 -37 -7 60 0 -
NP 3,766 3,418 2,624 2,011 1,360 28.97%
-
NP to SH 3,766 3,418 2,624 2,011 1,360 28.97%
-
Tax Rate 0.89% 1.07% 0.27% -3.08% 0.00% -
Total Cost 22,968 16,754 17,873 32,478 20,944 2.33%
-
Net Worth 94,385 82,858 51,336 43,169 28,754 34.57%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 94,385 82,858 51,336 43,169 28,754 34.57%
NOSH 138,455 551,290 336,410 335,166 215,873 -10.50%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 14.09% 16.94% 12.80% 5.83% 6.10% -
ROE 3.99% 4.13% 5.11% 4.66% 4.73% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 19.31 3.66 6.09 10.29 10.33 16.91%
EPS 2.72 0.62 0.78 0.60 0.63 44.11%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6817 0.1503 0.1526 0.1288 0.1332 50.36%
Adjusted Per Share Value based on latest NOSH - 346,756
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 2.34 1.77 1.80 3.02 1.95 4.66%
EPS 0.33 0.30 0.23 0.18 0.12 28.75%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0827 0.0726 0.045 0.0378 0.0252 34.56%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.75 1.12 1.10 2.10 1.50 -
P/RPS 3.88 30.61 18.05 20.41 14.52 -28.08%
P/EPS 27.57 180.65 141.03 350.00 238.10 -41.64%
EY 3.63 0.55 0.71 0.29 0.42 71.39%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 7.45 7.21 16.30 11.26 -44.07%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/08/07 30/08/06 23/08/05 26/08/04 28/08/03 -
Price 0.55 1.15 0.88 1.70 3.28 -
P/RPS 2.85 31.43 14.44 16.52 31.75 -45.24%
P/EPS 20.22 185.48 112.82 283.33 520.63 -55.58%
EY 4.95 0.54 0.89 0.35 0.19 125.79%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 7.65 5.77 13.20 24.62 -57.38%

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