[GHLSYS] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 9.23%
YoY- 85.67%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 55,555 47,779 56,109 71,277 51,949 1.69%
PBT 7,279 12,549 8,897 7,323 3,985 16.24%
Tax -100 -153 -264 -54 -70 9.31%
NP 7,179 12,396 8,633 7,269 3,915 16.35%
-
NP to SH 7,170 12,404 8,633 7,269 3,915 16.31%
-
Tax Rate 1.37% 1.22% 2.97% 0.74% 1.76% -
Total Cost 48,376 35,383 47,476 64,008 48,034 0.17%
-
Net Worth 90,294 0 53,513 45,090 35,371 26.38%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 90,294 0 53,513 45,090 35,371 26.38%
NOSH 132,727 545,135 336,984 337,500 253,555 -14.93%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 12.92% 25.94% 15.39% 10.20% 7.54% -
ROE 7.94% 0.00% 16.13% 16.12% 11.07% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 41.86 8.76 16.65 21.12 20.49 19.53%
EPS 5.40 2.28 2.56 2.15 1.54 36.81%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6803 0.00 0.1588 0.1336 0.1395 48.56%
Adjusted Per Share Value based on latest NOSH - 337,500
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 4.87 4.19 4.92 6.24 4.55 1.71%
EPS 0.63 1.09 0.76 0.64 0.34 16.65%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0791 0.00 0.0469 0.0395 0.031 26.36%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.55 1.08 0.60 1.85 2.80 -
P/RPS 1.31 12.32 3.60 8.76 13.67 -44.33%
P/EPS 10.18 47.46 23.42 85.90 181.34 -51.30%
EY 9.82 2.11 4.27 1.16 0.55 105.45%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.00 3.78 13.85 20.07 -55.15%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/11/07 30/11/06 25/11/05 29/11/04 28/11/03 -
Price 0.46 1.15 0.52 1.95 2.90 -
P/RPS 1.10 13.12 3.12 9.23 14.15 -47.17%
P/EPS 8.52 50.54 20.30 90.54 187.82 -53.82%
EY 11.74 1.98 4.93 1.10 0.53 116.82%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.00 3.27 14.60 20.79 -57.44%

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