[GHLSYS] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 87.27%
YoY- 50.58%
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 38,652 35,368 38,580 46,643 38,635 0.01%
PBT 3,655 5,504 4,754 3,651 2,555 9.35%
Tax -35 -77 -7 115 -54 -10.26%
NP 3,620 5,427 4,747 3,766 2,501 9.67%
-
NP to SH 3,620 5,435 4,747 3,766 2,501 9.67%
-
Tax Rate 0.96% 1.40% 0.15% -3.15% 2.11% -
Total Cost 35,032 29,941 33,833 42,877 36,134 -0.77%
-
Net Worth 94,355 84,654 53,844 45,739 31,717 31.30%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 94,355 84,654 53,844 45,739 31,717 31.30%
NOSH 138,697 548,989 339,071 342,363 227,363 -11.61%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 9.37% 15.34% 12.30% 8.07% 6.47% -
ROE 3.84% 6.42% 8.82% 8.23% 7.89% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 27.87 6.44 11.38 13.62 16.99 13.16%
EPS 2.61 0.99 1.40 1.10 1.10 24.09%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6803 0.1542 0.1588 0.1336 0.1395 48.56%
Adjusted Per Share Value based on latest NOSH - 337,500
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 3.39 3.10 3.38 4.09 3.38 0.07%
EPS 0.32 0.48 0.42 0.33 0.22 9.81%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0827 0.0742 0.0472 0.0401 0.0278 31.30%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.55 1.08 0.60 1.85 2.80 -
P/RPS 1.97 16.76 5.27 13.58 16.48 -41.17%
P/EPS 21.07 109.09 42.86 168.18 254.55 -46.33%
EY 4.75 0.92 2.33 0.59 0.39 86.73%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 7.00 3.78 13.85 20.07 -55.15%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/11/07 30/11/06 25/11/05 29/11/04 28/11/03 -
Price 0.46 1.15 0.52 1.95 2.90 -
P/RPS 1.65 17.85 4.57 14.31 17.07 -44.21%
P/EPS 17.62 116.16 37.14 177.27 263.64 -49.13%
EY 5.67 0.86 2.69 0.56 0.38 96.44%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 7.46 3.27 14.60 20.79 -57.44%

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