[GLBHD] QoQ Cumulative 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- 432.13%
YoY- 707.96%
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 30/04/01 CAGR
Revenue 15,511 86,278 64,576 68,076 6,197 52,214 47,712 -54.69%
PBT 679 9,535 8,717 1,236 -1,610 -7,648 -5,040 -
Tax -26 -2,292 1,348 4,108 1 7,648 5,040 -
NP 653 7,243 10,065 5,344 -1,609 0 0 -
-
NP to SH 653 7,243 10,065 5,344 -1,609 -7,168 -5,059 -
-
Tax Rate 3.83% 24.04% -15.46% -332.36% - - - -
Total Cost 14,858 79,035 54,511 62,732 7,806 52,214 47,712 -56.04%
-
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 0.49% 10.00% 13.78% 30.53% 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 8.08 83.38 65.44 248.92 31.00 261.22 238.61 -90.79%
EPS 0.34 7.00 10.20 19.54 -8.05 -35.86 -25.30 -
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 7.18 39.95 29.90 31.52 2.87 24.18 22.09 -54.70%
EPS 0.30 3.35 4.66 2.47 -0.75 -3.32 -2.34 -
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 14.86 1.88 2.29 0.60 3.32 0.16 0.27 1584.70%
P/EPS 352.94 22.43 14.71 7.68 -12.80 -1.20 -2.57 -
EY 0.28 4.46 6.80 13.03 -7.82 -83.40 -38.92 -
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 15.48 1.74 2.64 0.67 3.71 0.50 0.44 1129.09%
P/EPS 367.65 20.71 16.96 8.55 -14.29 -3.65 -4.11 -
EY 0.27 4.83 5.90 11.70 -7.00 -27.37 -24.33 -
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