[GHLSYS] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ-0.0%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 47,779 56,109 71,277 51,949 -2.74%
PBT 12,549 8,897 7,323 3,985 46.52%
Tax -153 -264 -54 -70 29.74%
NP 12,396 8,633 7,269 3,915 46.79%
-
NP to SH 12,404 8,633 7,269 3,915 46.82%
-
Tax Rate 1.22% 2.97% 0.74% 1.76% -
Total Cost 35,383 47,476 64,008 48,034 -9.67%
-
Net Worth 0 53,513 45,090 35,371 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 0 53,513 45,090 35,371 -
NOSH 545,135 336,984 337,500 253,555 29.03%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 25.94% 15.39% 10.20% 7.54% -
ROE 0.00% 16.13% 16.12% 11.07% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 8.76 16.65 21.12 20.49 -24.64%
EPS 2.28 2.56 2.15 1.54 13.96%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1588 0.1336 0.1395 -
Adjusted Per Share Value based on latest NOSH - 253,555
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 4.19 4.92 6.24 4.55 -2.70%
EPS 1.09 0.76 0.64 0.34 47.39%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0469 0.0395 0.031 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.08 0.60 1.85 2.80 -
P/RPS 12.32 3.60 8.76 13.67 -3.40%
P/EPS 47.46 23.42 85.90 181.34 -36.00%
EY 2.11 4.27 1.16 0.55 56.48%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 3.78 13.85 20.07 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/11/06 25/11/05 29/11/04 28/11/03 -
Price 1.15 0.52 1.95 2.90 -
P/RPS 13.12 3.12 9.23 14.15 -2.48%
P/EPS 50.54 20.30 90.54 187.82 -35.41%
EY 1.98 4.93 1.10 0.53 55.10%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 3.27 14.60 20.79 -

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