[GHLSYS] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
04-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 206.92%
YoY- 335.57%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 16,903 12,411 17,529 24,633 7,636 21.95%
PBT 3,623 7,045 4,143 3,672 804 45.66%
Tax -64 -76 -257 -170 0 -
NP 3,559 6,969 3,886 3,502 804 45.01%
-
NP to SH 3,550 6,969 3,886 3,502 804 44.92%
-
Tax Rate 1.77% 1.08% 6.20% 4.63% 0.00% -
Total Cost 13,344 5,442 13,643 21,131 6,832 18.20%
-
Net Worth 19,411 79,978 48,642 38,908 1,697,676 -67.27%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 19,411 79,978 48,642 38,908 1,697,676 -67.27%
NOSH 133,962 552,720 335,000 257,499 154,615 -3.51%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 21.06% 56.15% 22.17% 14.22% 10.53% -
ROE 18.29% 8.71% 7.99% 9.00% 0.05% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 12.62 2.25 5.23 9.57 4.94 26.40%
EPS 2.65 5.72 1.16 1.36 0.52 50.20%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1449 0.1447 0.1452 0.1511 10.98 -66.08%
Adjusted Per Share Value based on latest NOSH - 257,499
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 1.48 1.09 1.54 2.16 0.67 21.89%
EPS 0.31 0.61 0.34 0.31 0.07 45.02%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.017 0.0701 0.0426 0.0341 1.4872 -67.27%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 1.15 0.52 1.70 2.78 0.00 -
P/RPS 9.11 23.16 32.49 29.06 0.00 -
P/EPS 43.40 41.24 146.55 204.41 0.00 -
EY 2.30 2.42 0.68 0.49 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.94 3.59 11.71 18.40 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 28/02/07 27/02/06 25/02/05 04/03/04 07/04/03 -
Price 1.00 0.82 1.50 2.83 0.00 -
P/RPS 7.93 36.52 28.67 29.58 0.00 -
P/EPS 37.74 65.04 129.31 208.09 0.00 -
EY 2.65 1.54 0.77 0.48 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 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