[GLBHD] YoY Annualized Quarter Result on 30-Jun-2002 [#4]

Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- -46.03%
YoY- 201.05%
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 31/01/01 31/01/00 CAGR
Revenue 113,611 96,415 75,353 86,278 52,214 39,985 36,551 23.29%
PBT -28,381 -17,413 821 9,535 -7,648 -3,967 -11,039 19.04%
Tax -1,811 1,519 -2,885 -2,292 7,648 3,967 11,039 -
NP -30,192 -15,894 -2,064 7,243 0 0 0 -
-
NP to SH -28,080 -15,894 -2,064 7,243 -7,168 -3,992 -10,822 19.24%
-
Tax Rate - - 351.40% 24.04% - - - -
Total Cost 143,803 112,309 77,417 79,035 52,214 39,985 36,551 28.77%
-
Net Worth 136,734 104,962 117,050 72,429 -19,625 -16,313 -11,692 -
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 31/01/01 31/01/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 31/01/01 31/01/00 CAGR
Net Worth 136,734 104,962 117,050 72,429 -19,625 -16,313 -11,692 -
NOSH 201,079 194,375 191,886 103,471 19,988 19,989 20,142 52.92%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 31/01/01 31/01/00 CAGR
NP Margin -26.57% -16.48% -2.74% 8.39% 0.00% 0.00% 0.00% -
ROE -20.54% -15.14% -1.76% 10.00% 0.00% 0.00% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 31/01/01 31/01/00 CAGR
RPS 56.50 49.60 39.27 83.38 261.22 200.03 181.46 -19.37%
EPS -13.97 -3.32 -1.08 7.00 -35.86 -19.97 -54.13 -22.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.54 0.61 0.70 -0.9818 -0.8161 -0.5805 -
Adjusted Per Share Value based on latest NOSH - 196,124
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 31/01/01 31/01/00 CAGR
RPS 52.61 44.65 34.89 39.95 24.18 18.52 16.93 23.28%
EPS -13.00 -7.36 -0.96 3.35 -3.32 -1.85 -5.01 19.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6332 0.4861 0.542 0.3354 -0.0909 -0.0755 -0.0541 -
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 31/01/01 31/01/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 31/01/01 31/01/00 -
Price 0.56 1.78 1.58 1.57 0.43 1.10 1.95 -
P/RPS 0.99 3.59 4.02 1.88 0.16 0.55 1.07 -1.42%
P/EPS -4.01 -21.77 -146.89 22.43 -1.20 -5.51 -3.63 1.85%
EY -24.94 -4.59 -0.68 4.46 -83.40 -18.15 -27.55 -1.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 3.30 2.59 2.24 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 31/01/01 31/01/00 CAGR
Date 29/08/05 27/08/04 29/08/03 30/08/02 30/08/01 30/03/01 23/03/00 -
Price 0.62 1.76 1.47 1.45 1.31 0.60 2.60 -
P/RPS 1.10 3.55 3.74 1.74 0.50 0.30 1.43 -4.72%
P/EPS -4.44 -21.52 -136.66 20.71 -3.65 -3.00 -4.84 -1.57%
EY -22.52 -4.65 -0.73 4.83 -27.37 -33.28 -20.66 1.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 3.26 2.41 2.07 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