[GLBHD] QoQ TTM 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- -195.75%
YoY- -292.61%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 112,615 107,467 97,599 84,765 87,247 79,413 75,353 30.55%
PBT -18,121 -17,776 -17,616 -6,767 489 1,984 1,657 -
Tax 1,884 1,760 1,520 -2,904 -3,759 -3,045 -2,433 -
NP -16,237 -16,016 -16,096 -9,671 -3,270 -1,061 -776 652.36%
-
NP to SH -16,237 -16,016 -16,096 -9,671 -3,270 -1,061 -776 652.36%
-
Tax Rate - - - - 768.71% 153.48% 146.83% -
Total Cost 128,852 123,483 113,695 94,436 90,517 80,474 76,129 41.79%
-
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 -14.42% -14.90% -16.49% -11.41% -3.75% -1.34% -1.03% -
ROE -14.57% -16.43% -16.46% -8.68% -2.81% -0.90% -0.57% -
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 57.59 56.21 49.91 43.37 44.94 41.00 39.30 28.86%
EPS -8.30 -8.38 -8.23 -4.95 -1.68 -0.55 -0.40 648.20%
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 52.15 49.77 45.20 39.25 40.40 36.77 34.89 30.56%
EPS -7.52 -7.42 -7.45 -4.48 -1.51 -0.49 -0.36 651.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5162 0.4515 0.4527 0.5159 0.5394 0.5471 0.6305 -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 1.93 3.01 3.57 5.65 7.39 4.59 4.02 -38.55%
P/EPS -13.37 -20.17 -21.62 -49.52 -197.11 -343.19 -390.43 -89.34%
EY -7.48 -4.96 -4.62 -2.02 -0.51 -0.29 -0.26 829.38%
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 1.74 2.31 3.53 4.13 6.76 7.41 3.74 -39.81%
P/EPS -12.04 -15.52 -21.38 -36.18 -180.49 -554.95 -363.25 -89.57%
EY -8.30 -6.44 -4.68 -2.76 -0.55 -0.18 -0.28 848.02%
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