[GHLSYS] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 35.71%
YoY- 53.09%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 52,245 51,340 52,271 50,991 64,173 63,268 30,543 9.35%
PBT -6,475 472 9,127 11,799 7,794 6,226 3,215 -
Tax 299 387 -141 -83 -141 -223 -17 -
NP -6,176 859 8,986 11,716 7,653 6,003 3,198 -
-
NP to SH -6,166 849 8,985 11,716 7,653 6,003 3,198 -
-
Tax Rate - -81.99% 1.54% 0.70% 1.81% 3.58% 0.53% -
Total Cost 58,421 50,481 43,285 39,275 56,520 57,265 27,345 13.47%
-
Net Worth 83,216 92,194 19,411 79,978 48,642 38,908 1,546,153 -38.52%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 83,216 92,194 19,411 79,978 48,642 38,908 1,546,153 -38.52%
NOSH 138,602 139,246 133,962 552,720 335,000 257,499 154,615 -1.80%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -11.82% 1.67% 17.19% 22.98% 11.93% 9.49% 10.47% -
ROE -7.41% 0.92% 46.29% 14.65% 15.73% 15.43% 0.21% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 37.69 36.87 39.02 9.23 19.16 24.57 19.75 11.36%
EPS -4.45 0.61 6.71 2.12 2.28 2.33 2.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6004 0.6621 0.1449 0.1447 0.1452 0.1511 10.00 -37.39%
Adjusted Per Share Value based on latest NOSH - 552,720
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 4.58 4.50 4.58 4.47 5.62 5.54 2.68 9.33%
EPS -0.54 0.07 0.79 1.03 0.67 0.53 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0729 0.0808 0.017 0.0701 0.0426 0.0341 1.3545 -38.52%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 0.19 0.41 1.15 0.52 1.70 2.78 0.00 -
P/RPS 0.50 1.11 2.95 5.64 8.87 11.31 0.00 -
P/EPS -4.27 67.24 17.15 24.53 74.42 119.25 0.00 -
EY -23.41 1.49 5.83 4.08 1.34 0.84 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.62 7.94 3.59 11.71 18.40 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 29/02/08 28/02/07 27/02/06 25/02/05 04/03/04 - -
Price 0.19 0.31 1.00 0.82 1.50 2.83 0.00 -
P/RPS 0.50 0.84 2.56 8.89 7.83 11.52 0.00 -
P/EPS -4.27 50.84 14.91 38.68 65.66 121.39 0.00 -
EY -23.41 1.97 6.71 2.58 1.52 0.82 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 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