[GHLSYS] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
07-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 79.26%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 50,991 64,173 63,268 30,543 18.61%
PBT 11,799 7,794 6,226 3,215 54.18%
Tax -83 -141 -223 -17 69.56%
NP 11,716 7,653 6,003 3,198 54.09%
-
NP to SH 11,716 7,653 6,003 3,198 54.09%
-
Tax Rate 0.70% 1.81% 3.58% 0.53% -
Total Cost 39,275 56,520 57,265 27,345 12.81%
-
Net Worth 79,978 48,642 38,908 1,546,153 -62.70%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 79,978 48,642 38,908 1,546,153 -62.70%
NOSH 552,720 335,000 257,499 154,615 52.84%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 22.98% 11.93% 9.49% 10.47% -
ROE 14.65% 15.73% 15.43% 0.21% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 9.23 19.16 24.57 19.75 -22.37%
EPS 2.12 2.28 2.33 2.07 0.79%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.1447 0.1452 0.1511 10.00 -75.60%
Adjusted Per Share Value based on latest NOSH - 154,615
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 4.47 5.62 5.54 2.68 18.57%
EPS 1.03 0.67 0.53 0.28 54.30%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0701 0.0426 0.0341 1.3545 -62.70%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 30/12/05 31/12/04 31/12/03 - -
Price 0.52 1.70 2.78 0.00 -
P/RPS 5.64 8.87 11.31 0.00 -
P/EPS 24.53 74.42 119.25 0.00 -
EY 4.08 1.34 0.84 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 3.59 11.71 18.40 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/06 25/02/05 04/03/04 - -
Price 0.82 1.50 2.83 0.00 -
P/RPS 8.89 7.83 11.52 0.00 -
P/EPS 38.68 65.66 121.39 0.00 -
EY 2.58 1.52 0.82 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 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