[GHLSYS] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 6.82%
YoY- 69.99%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 58,742 64,173 71,277 75,453 71,560 63,268 51,949 8.52%
PBT 8,107 7,794 7,323 6,818 6,438 6,226 3,985 60.48%
Tax -166 -141 -54 -163 -208 -223 -70 77.73%
NP 7,941 7,653 7,269 6,655 6,230 6,003 3,915 60.16%
-
NP to SH 7,941 7,653 7,269 6,655 6,230 6,003 3,915 60.16%
-
Tax Rate 2.05% 1.81% 0.74% 2.39% 3.23% 3.58% 1.76% -
Total Cost 50,801 56,520 64,008 68,798 65,330 57,265 48,034 3.80%
-
Net Worth 50,307 48,642 45,090 44,662 40,094 38,908 35,371 26.44%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 50,307 48,642 45,090 44,662 40,094 38,908 35,371 26.44%
NOSH 338,999 335,000 337,500 346,756 260,357 257,499 253,555 21.34%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 13.52% 11.93% 10.20% 8.82% 8.71% 9.49% 7.54% -
ROE 15.78% 15.73% 16.12% 14.90% 15.54% 15.43% 11.07% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 17.33 19.16 21.12 21.76 27.49 24.57 20.49 -10.55%
EPS 2.34 2.28 2.15 1.92 2.39 2.33 1.54 32.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1484 0.1452 0.1336 0.1288 0.154 0.1511 0.1395 4.20%
Adjusted Per Share Value based on latest NOSH - 346,756
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 5.15 5.62 6.24 6.61 6.27 5.54 4.55 8.60%
EPS 0.70 0.67 0.64 0.58 0.55 0.53 0.34 61.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0441 0.0426 0.0395 0.0391 0.0351 0.0341 0.031 26.46%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.33 1.70 1.85 2.10 3.10 2.78 2.80 -
P/RPS 7.68 8.87 8.76 9.65 11.28 11.31 13.67 -31.88%
P/EPS 56.78 74.42 85.90 109.42 129.55 119.25 181.34 -53.85%
EY 1.76 1.34 1.16 0.91 0.77 0.84 0.55 116.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.96 11.71 13.85 16.30 20.13 18.40 20.07 -41.55%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 29/11/04 26/08/04 27/05/04 04/03/04 28/11/03 -
Price 1.05 1.50 1.95 1.70 2.67 2.83 2.90 -
P/RPS 6.06 7.83 9.23 7.81 9.71 11.52 14.15 -43.15%
P/EPS 44.82 65.66 90.54 88.58 111.58 121.39 187.82 -61.49%
EY 2.23 1.52 1.10 1.13 0.90 0.82 0.53 160.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.08 10.33 14.60 13.20 17.34 18.73 20.79 -51.20%

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