[GLBHD] QoQ Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -92.26%
YoY- -97.19%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 117,756 96,415 93,869 95,818 78,284 75,353 82,898 26.28%
PBT 3,384 -17,413 -5,717 2,898 4,024 821 4,744 -20.11%
Tax -1,592 1,519 -770 -2,784 -2,552 -2,885 -141 401.07%
NP 1,792 -15,894 -6,488 114 1,472 -2,064 4,602 -46.58%
-
NP to SH 1,792 -15,894 -6,488 114 1,472 -2,064 4,602 -46.58%
-
Tax Rate 47.04% - - 96.07% 63.42% 351.40% 2.97% -
Total Cost 115,964 112,309 100,357 95,704 76,812 77,417 78,296 29.84%
-
Net Worth 97,499 104,962 110,709 116,588 118,147 117,050 138,851 -20.94%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 97,499 104,962 110,709 116,588 118,147 117,050 138,851 -20.94%
NOSH 191,176 194,375 194,227 194,313 193,684 191,886 192,849 -0.57%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 1.52% -16.48% -6.91% 0.12% 1.88% -2.74% 5.55% -
ROE 1.84% -15.14% -5.86% 0.10% 1.25% -1.76% 3.31% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 61.60 49.60 48.33 49.31 40.42 39.27 42.99 27.01%
EPS 0.92 -3.32 -4.43 0.06 0.76 -1.08 2.39 -46.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.54 0.57 0.60 0.61 0.61 0.72 -20.48%
Adjusted Per Share Value based on latest NOSH - 194,142
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 52.83 43.25 42.11 42.98 35.12 33.80 37.19 26.28%
EPS 0.80 -7.13 -2.91 0.05 0.66 -0.93 2.06 -46.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4374 0.4709 0.4967 0.523 0.53 0.5251 0.6229 -20.94%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.69 1.78 2.45 3.32 1.88 1.58 1.34 -
P/RPS 2.74 3.59 5.07 6.73 4.65 4.02 3.12 -8.27%
P/EPS 180.29 -21.77 -73.34 5,658.96 247.37 -146.89 56.15 117.18%
EY 0.55 -4.59 -1.36 0.02 0.40 -0.68 1.78 -54.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 3.30 4.30 5.53 3.08 2.59 1.86 46.69%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 27/08/04 28/05/04 27/02/04 19/12/03 29/08/03 30/05/03 -
Price 1.30 1.76 1.79 3.04 3.04 1.47 1.37 -
P/RPS 2.11 3.55 3.70 6.16 7.52 3.74 3.19 -24.02%
P/EPS 138.69 -21.52 -53.59 5,181.70 400.00 -136.66 57.40 79.77%
EY 0.72 -4.65 -1.87 0.02 0.25 -0.73 1.74 -44.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 3.26 3.14 5.07 4.98 2.41 1.90 21.60%

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