[GLBHD] QoQ Annualized Quarter Result on 31-Dec-2001 [#2]

Announcement Date
31-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 266.07%
YoY- 707.96%
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 30/04/01 CAGR
Revenue 62,044 86,278 86,101 136,152 24,788 52,214 286,272 -65.95%
PBT 2,716 9,535 11,622 2,472 -6,440 -7,648 -30,240 -
Tax -104 -2,292 1,797 8,216 4 7,648 30,240 -
NP 2,612 7,243 13,420 10,688 -6,436 0 0 -
-
NP to SH 2,612 7,243 13,420 10,688 -6,436 -7,168 -30,354 -
-
Tax Rate 3.83% 24.04% -15.46% -332.36% - - - -
Total Cost 59,432 79,035 72,681 125,464 31,224 52,214 286,272 -66.97%
-
Net Worth 134,441 72,429 73,020 17,503 -21,386 -19,625 -16,212 -
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 30/04/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 30/04/01 CAGR
Net Worth 134,441 72,429 73,020 17,503 -21,386 -19,625 -16,212 -
NOSH 192,058 103,471 98,676 27,349 19,987 19,988 19,996 392.37%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 30/04/01 CAGR
NP Margin 4.21% 8.39% 15.59% 7.85% -25.96% 0.00% 0.00% -
ROE 1.94% 10.00% 18.38% 61.06% 0.00% 0.00% 0.00% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 30/04/01 CAGR
RPS 32.30 83.38 87.26 497.83 124.02 261.22 1,431.64 -93.08%
EPS 1.36 7.00 13.60 39.08 -32.20 -35.86 -151.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.70 0.74 0.64 -1.07 -0.9818 -0.8108 -
Adjusted Per Share Value based on latest NOSH - 32,334
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 30/04/01 CAGR
RPS 28.73 39.95 39.87 63.05 11.48 24.18 132.57 -65.95%
EPS 1.21 3.35 6.21 4.95 -2.98 -3.32 -14.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6226 0.3354 0.3381 0.0811 -0.099 -0.0909 -0.0751 -
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 30/04/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/04/01 -
Price 1.20 1.57 1.50 1.50 1.03 0.43 0.65 -
P/RPS 3.71 1.88 1.72 0.30 0.83 0.16 0.05 1979.45%
P/EPS 88.24 22.43 11.03 3.84 -3.20 -1.20 -0.43 -
EY 1.13 4.46 9.07 26.05 -31.26 -83.40 -233.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 2.24 2.03 2.34 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 30/04/01 CAGR
Date 28/11/02 30/08/02 24/05/02 31/01/02 13/11/01 30/08/01 09/08/01 -
Price 1.25 1.45 1.73 1.67 1.15 1.31 1.04 -
P/RPS 3.87 1.74 1.98 0.34 0.93 0.50 0.07 1590.06%
P/EPS 91.91 20.71 12.72 4.27 -3.57 -3.65 -0.69 -
EY 1.09 4.83 7.86 23.40 -28.00 -27.37 -145.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 2.07 2.34 2.61 0.00 0.00 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