[GLBHD] YoY Cumulative Quarter Result on 31-Mar-2002 [#3]

Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 88.34%
YoY- 644.94%
View:
Show?
Cumulative Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/10/99 31/10/00 CAGR
Revenue 86,125 70,402 62,174 64,576 19,551 25,960 30,470 26.52%
PBT 3,887 -4,288 3,558 8,717 -1,838 -7,938 -3,191 -
Tax -8,767 -578 -106 1,348 1,838 7,938 3,191 -
NP -4,880 -4,866 3,452 10,065 0 0 0 -
-
NP to SH -4,880 -4,866 3,452 10,065 -1,847 -7,667 -3,228 9.80%
-
Tax Rate 225.55% - 2.98% -15.46% - - - -
Total Cost 91,005 75,268 58,722 54,511 19,551 25,960 30,470 28.11%
-
Net Worth 115,526 110,709 138,851 73,020 0 -8,272 -15,230 -
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/10/99 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/10/99 31/10/00 CAGR
Net Worth 115,526 110,709 138,851 73,020 0 -8,272 -15,230 -
NOSH 199,183 194,227 192,849 98,676 19,989 20,176 19,987 68.30%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/10/99 31/10/00 CAGR
NP Margin -5.67% -6.91% 5.55% 15.59% 0.00% 0.00% 0.00% -
ROE -4.22% -4.40% 2.49% 13.78% 0.00% 0.00% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/10/99 31/10/00 CAGR
RPS 43.24 36.25 32.24 65.44 97.81 128.67 152.44 -24.82%
EPS -0.31 -3.32 1.79 10.20 -9.24 -38.00 -16.15 -59.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.57 0.72 0.74 0.00 -0.41 -0.762 -
Adjusted Per Share Value based on latest NOSH - 179,724
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/10/99 31/10/00 CAGR
RPS 39.88 32.60 28.79 29.90 9.05 12.02 14.11 26.52%
EPS -2.26 -2.25 1.60 4.66 -0.86 -3.55 -1.49 9.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.535 0.5127 0.643 0.3381 0.00 -0.0383 -0.0705 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/10/99 31/10/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 - 31/10/00 -
Price 0.84 2.45 1.34 1.50 0.60 0.00 0.95 -
P/RPS 1.94 6.76 4.16 2.29 0.61 0.00 0.62 29.47%
P/EPS -34.29 -97.79 74.86 14.71 -6.49 0.00 -5.88 49.07%
EY -2.92 -1.02 1.34 6.80 -15.40 0.00 -17.00 -32.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 4.30 1.86 2.03 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/10/99 31/10/00 CAGR
Date 25/05/05 28/05/04 30/05/03 24/05/02 - 30/12/99 23/02/01 -
Price 0.61 1.79 1.37 1.73 0.00 0.00 0.94 -
P/RPS 1.41 4.94 4.25 2.64 0.00 0.00 0.62 20.44%
P/EPS -24.90 -71.45 76.54 16.96 0.00 0.00 -5.82 38.97%
EY -4.02 -1.40 1.31 5.90 0.00 0.00 -17.18 -28.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 3.14 1.90 2.34 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