[GLBHD] QoQ Cumulative Quarter Result on 31-Dec-2002 [#2]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 210.41%
YoY- -62.07%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 19,571 75,353 62,174 36,015 15,511 86,278 64,576 -54.84%
PBT 1,006 821 3,558 2,093 679 9,535 8,717 -76.26%
Tax -638 -2,885 -106 -66 -26 -2,292 1,348 -
NP 368 -2,064 3,452 2,027 653 7,243 10,065 -88.96%
-
NP to SH 368 -2,064 3,452 2,027 653 7,243 10,065 -88.96%
-
Tax Rate 63.42% 351.40% 2.98% 3.15% 3.83% 24.04% -15.46% -
Total Cost 19,203 77,417 58,722 33,988 14,858 79,035 54,511 -50.08%
-
Net Worth 118,147 117,050 138,851 135,770 134,441 72,429 73,020 37.78%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 118,147 117,050 138,851 135,770 134,441 72,429 73,020 37.78%
NOSH 193,684 191,886 192,849 191,226 192,058 103,471 98,676 56.70%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 1.88% -2.74% 5.55% 5.63% 4.21% 8.39% 15.59% -
ROE 0.31% -1.76% 2.49% 1.49% 0.49% 10.00% 13.78% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 10.10 39.27 32.24 18.83 8.08 83.38 65.44 -71.19%
EPS 0.19 -1.08 1.79 1.06 0.34 7.00 10.20 -92.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.61 0.72 0.71 0.70 0.70 0.74 -12.07%
Adjusted Per Share Value based on latest NOSH - 193,521
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 8.78 33.80 27.89 16.16 6.96 38.70 28.97 -54.84%
EPS 0.17 -0.93 1.55 0.91 0.29 3.25 4.52 -88.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.5251 0.6229 0.6091 0.6031 0.3249 0.3276 37.77%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.88 1.58 1.34 1.23 1.20 1.57 1.50 -
P/RPS 18.61 4.02 4.16 6.53 14.86 1.88 2.29 303.69%
P/EPS 989.47 -146.89 74.86 116.04 352.94 22.43 14.71 1549.73%
EY 0.10 -0.68 1.34 0.86 0.28 4.46 6.80 -93.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.08 2.59 1.86 1.73 1.71 2.24 2.03 32.00%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/12/03 29/08/03 30/05/03 26/02/03 28/11/02 30/08/02 24/05/02 -
Price 3.04 1.47 1.37 1.36 1.25 1.45 1.73 -
P/RPS 30.09 3.74 4.25 7.22 15.48 1.74 2.64 405.71%
P/EPS 1,600.00 -136.66 76.54 128.30 367.65 20.71 16.96 1966.62%
EY 0.06 -0.73 1.31 0.78 0.27 4.83 5.90 -95.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.98 2.41 1.90 1.92 1.79 2.07 2.34 65.37%

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