[GLBHD] QoQ TTM Result on 31-Mar-2003 [#3]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -43.0%
YoY- -33.93%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 87,247 79,413 75,353 85,585 72,068 113,443 104,129 -11.09%
PBT 489 1,984 1,657 5,161 4,493 5,923 3,634 -73.64%
Tax -3,759 -3,045 -2,433 -140 4,315 8,463 8,490 -
NP -3,270 -1,061 -776 5,021 8,808 14,386 12,124 -
-
NP to SH -3,270 -1,061 -776 5,021 8,808 14,386 12,124 -
-
Tax Rate 768.71% 153.48% 146.83% 2.71% -96.04% -142.88% -233.63% -
Total Cost 90,517 80,474 76,129 80,564 63,260 99,057 92,005 -1.07%
-
Net Worth 116,485 118,147 136,147 138,648 137,399 134,441 137,287 -10.34%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 116,485 118,147 136,147 138,648 137,399 134,441 137,287 -10.34%
NOSH 194,142 193,684 191,756 192,567 193,521 192,058 196,124 -0.67%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -3.75% -1.34% -1.03% 5.87% 12.22% 12.68% 11.64% -
ROE -2.81% -0.90% -0.57% 3.62% 6.41% 10.70% 8.83% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 44.94 41.00 39.30 44.44 37.24 59.07 53.09 -10.48%
EPS -1.68 -0.55 -0.40 2.61 4.55 7.49 6.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.61 0.71 0.72 0.71 0.70 0.70 -9.74%
Adjusted Per Share Value based on latest NOSH - 192,567
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 39.14 35.63 33.80 38.39 32.33 50.89 46.71 -11.09%
EPS -1.47 -0.48 -0.35 2.25 3.95 6.45 5.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5226 0.53 0.6108 0.622 0.6164 0.6031 0.6159 -10.34%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 3.32 1.88 1.58 1.34 1.23 1.20 1.57 -
P/RPS 7.39 4.59 4.02 3.02 3.30 2.03 2.96 83.72%
P/EPS -197.11 -343.19 -390.43 51.39 27.02 16.02 25.40 -
EY -0.51 -0.29 -0.26 1.95 3.70 6.24 3.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.53 3.08 2.23 1.86 1.73 1.71 2.24 82.36%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 19/12/03 29/08/03 30/05/03 26/02/03 28/11/02 30/08/02 -
Price 3.04 3.04 1.47 1.37 1.36 1.25 1.45 -
P/RPS 6.76 7.41 3.74 3.08 3.65 2.12 2.73 82.72%
P/EPS -180.49 -554.95 -363.25 52.54 29.88 16.69 23.46 -
EY -0.55 -0.18 -0.28 1.90 3.35 5.99 4.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.07 4.98 2.07 1.90 1.92 1.79 2.07 81.40%

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