[GHLSYS] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 103.19%
YoY- 27.47%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 51,340 52,271 50,992 64,172 63,268 30,545 10.93%
PBT 471 9,127 11,799 7,793 6,227 3,215 -31.88%
Tax 388 -141 -83 -141 -224 0 -
NP 859 8,986 11,716 7,652 6,003 3,215 -23.18%
-
NP to SH 849 8,977 11,716 7,652 6,003 3,215 -23.36%
-
Tax Rate -82.38% 1.54% 0.70% 1.81% 3.60% 0.00% -
Total Cost 50,481 43,285 39,276 56,520 57,265 27,330 13.04%
-
Net Worth 92,151 17,673 61,781 48,307 35,710 1,673,018 -43.98%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 92,151 17,673 61,781 48,307 35,710 1,673,018 -43.98%
NOSH 139,180 121,970 426,959 332,695 236,338 152,369 -1.79%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 1.67% 17.19% 22.98% 11.92% 9.49% 10.53% -
ROE 0.92% 50.79% 18.96% 15.84% 16.81% 0.19% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 36.89 42.86 11.94 19.29 26.77 20.05 12.96%
EPS 0.61 7.36 12.15 2.30 2.54 2.11 -21.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6621 0.1449 0.1447 0.1452 0.1511 10.98 -42.95%
Adjusted Per Share Value based on latest NOSH - 335,000
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 4.50 4.58 4.47 5.62 5.54 2.68 10.91%
EPS 0.07 0.79 1.03 0.67 0.53 0.28 -24.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0807 0.0155 0.0541 0.0423 0.0313 1.4656 -43.98%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 0.41 1.15 0.52 1.70 2.78 0.00 -
P/RPS 1.11 2.68 4.35 8.81 10.38 0.00 -
P/EPS 67.21 15.62 18.95 73.91 109.45 0.00 -
EY 1.49 6.40 5.28 1.35 0.91 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 7.94 3.59 11.71 18.40 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 29/02/08 28/02/07 27/02/06 25/02/05 04/03/04 07/04/03 -
Price 0.31 1.00 0.82 1.50 2.83 0.00 -
P/RPS 0.84 2.33 6.87 7.78 10.57 0.00 -
P/EPS 50.82 13.59 29.88 65.22 111.42 0.00 -
EY 1.97 7.36 3.35 1.53 0.90 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 6.90 5.67 10.33 18.73 0.00 -

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