[GLBHD] YoY Cumulative Quarter Result on 31-Dec-2001 [#2]

Announcement Date
31-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 432.13%
YoY- 707.96%
View:
Show?
Cumulative Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/07/99 31/07/00 CAGR
Revenue 62,925 47,909 36,015 68,076 11,228 16,467 19,493 30.34%
PBT 420 1,449 2,093 1,236 -864 -3,932 -2,264 -
Tax -1,029 -1,392 -66 4,108 864 3,932 2,264 -
NP -609 57 2,027 5,344 0 0 0 -
-
NP to SH -609 57 2,027 5,344 -879 -3,851 -2,289 -25.87%
-
Tax Rate 245.00% 96.07% 3.15% -332.36% - - - -
Total Cost 63,534 47,852 33,988 62,732 11,228 16,467 19,493 30.62%
-
Net Worth 111,977 116,588 135,770 17,503 0 0 -13,582 -
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/07/99 31/07/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/07/99 31/07/00 CAGR
Net Worth 111,977 116,588 135,770 17,503 0 0 -13,582 -
NOSH 196,451 194,313 191,226 27,349 19,977 3,851 19,991 67.66%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/07/99 31/07/00 CAGR
NP Margin -0.97% 0.12% 5.63% 7.85% 0.00% 0.00% 0.00% -
ROE -0.54% 0.05% 1.49% 30.53% 0.00% 0.00% 0.00% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/07/99 31/07/00 CAGR
RPS 32.03 24.66 18.83 248.92 56.20 427.60 97.51 -22.25%
EPS -0.31 0.03 1.06 19.54 -4.40 100.00 -11.45 -55.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.60 0.71 0.64 0.00 0.00 -0.6794 -
Adjusted Per Share Value based on latest NOSH - 32,334
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/07/99 31/07/00 CAGR
RPS 29.14 22.19 16.68 31.52 5.20 7.63 9.03 30.33%
EPS -0.28 0.03 0.94 2.47 -0.41 -1.78 -1.06 -25.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5185 0.5399 0.6287 0.0811 0.00 0.00 -0.0629 -
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/07/99 31/07/00 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - 31/07/00 -
Price 1.11 3.32 1.23 1.50 0.83 0.00 1.78 -
P/RPS 3.47 13.47 6.53 0.60 1.48 0.00 1.83 15.56%
P/EPS -358.06 11,317.92 116.04 7.68 -18.86 0.00 -15.55 103.26%
EY -0.28 0.01 0.86 13.03 -5.30 0.00 -6.43 -50.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 5.53 1.73 2.34 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/07/99 31/07/00 CAGR
Date 25/02/05 27/02/04 26/02/03 31/01/02 - 15/10/99 20/12/00 -
Price 1.00 3.04 1.36 1.67 0.00 0.00 0.88 -
P/RPS 3.12 12.33 7.22 0.67 0.00 0.00 0.90 32.46%
P/EPS -322.58 10,363.40 128.30 8.55 0.00 0.00 -7.69 132.79%
EY -0.31 0.01 0.78 11.70 0.00 0.00 -13.01 -57.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 5.07 1.92 2.61 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