[GLBHD] QoQ Quarter Result on 31-Mar-2004 [#3]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -495.93%
YoY- -449.19%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 33,486 29,439 26,013 23,677 28,338 19,571 13,179 85.67%
PBT -426 846 -12,750 -5,791 -81 1,006 -1,901 -62.93%
Tax -630 -398 2,097 815 -754 -638 -2,327 -57.98%
NP -1,056 448 -10,653 -4,976 -835 368 -4,228 -60.17%
-
NP to SH -1,056 448 -10,653 -4,976 -835 368 -4,228 -60.17%
-
Tax Rate - 47.04% - - - 63.42% - -
Total Cost 34,542 28,991 36,666 28,653 29,173 19,203 17,407 57.58%
-
Net Worth 111,466 97,499 97,768 111,416 116,485 118,147 136,147 -12.43%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 111,466 97,499 97,768 111,416 116,485 118,147 136,147 -12.43%
NOSH 195,555 191,176 195,536 195,468 194,142 193,684 191,756 1.31%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -3.15% 1.52% -40.95% -21.02% -2.95% 1.88% -32.08% -
ROE -0.95% 0.46% -10.90% -4.47% -0.72% 0.31% -3.11% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 17.12 15.40 13.30 12.11 14.60 10.10 6.87 83.30%
EPS -0.54 0.23 -2.82 -2.82 -0.16 0.19 -2.21 -60.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.51 0.50 0.57 0.60 0.61 0.71 -13.56%
Adjusted Per Share Value based on latest NOSH - 195,468
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 15.02 13.21 11.67 10.62 12.71 8.78 5.91 85.70%
EPS -0.47 0.20 -4.78 -2.23 -0.37 0.17 -1.90 -60.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.4374 0.4386 0.4998 0.5226 0.53 0.6108 -12.43%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.11 1.69 1.78 2.45 3.32 1.88 1.58 -
P/RPS 6.48 10.97 13.38 20.23 22.75 18.61 22.99 -56.84%
P/EPS -205.56 721.18 -32.67 -96.24 -771.92 989.47 -71.66 101.24%
EY -0.49 0.14 -3.06 -1.04 -0.13 0.10 -1.40 -50.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 3.31 3.56 4.30 5.53 3.08 2.23 -8.51%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 27/08/04 28/05/04 27/02/04 19/12/03 29/08/03 -
Price 1.00 1.30 1.76 1.79 3.04 3.04 1.47 -
P/RPS 5.84 8.44 13.23 14.78 20.83 30.09 21.39 -57.74%
P/EPS -185.19 554.75 -32.30 -70.32 -706.82 1,600.00 -66.67 96.99%
EY -0.54 0.18 -3.10 -1.42 -0.14 0.06 -1.50 -49.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 2.55 3.52 3.14 5.07 4.98 2.07 -10.54%

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