[GLBHD] QoQ Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
19-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 171.32%
YoY- -43.64%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 96,415 93,869 95,818 78,284 75,353 82,898 72,030 21.47%
PBT -17,413 -5,717 2,898 4,024 821 4,744 4,186 -
Tax 1,519 -770 -2,784 -2,552 -2,885 -141 -132 -
NP -15,894 -6,488 114 1,472 -2,064 4,602 4,054 -
-
NP to SH -15,894 -6,488 114 1,472 -2,064 4,602 4,054 -
-
Tax Rate - - 96.07% 63.42% 351.40% 2.97% 3.15% -
Total Cost 112,309 100,357 95,704 76,812 77,417 78,296 67,976 39.79%
-
Net Worth 104,962 110,709 116,588 118,147 117,050 138,851 135,770 -15.77%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 104,962 110,709 116,588 118,147 117,050 138,851 135,770 -15.77%
NOSH 194,375 194,227 194,313 193,684 191,886 192,849 191,226 1.09%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -16.48% -6.91% 0.12% 1.88% -2.74% 5.55% 5.63% -
ROE -15.14% -5.86% 0.10% 1.25% -1.76% 3.31% 2.99% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 49.60 48.33 49.31 40.42 39.27 42.99 37.67 20.15%
EPS -3.32 -4.43 0.06 0.76 -1.08 2.39 2.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.57 0.60 0.61 0.61 0.72 0.71 -16.69%
Adjusted Per Share Value based on latest NOSH - 193,684
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 43.25 42.11 42.98 35.12 33.80 37.19 32.31 21.48%
EPS -7.13 -2.91 0.05 0.66 -0.93 2.06 1.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4709 0.4967 0.523 0.53 0.5251 0.6229 0.6091 -15.77%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.78 2.45 3.32 1.88 1.58 1.34 1.23 -
P/RPS 3.59 5.07 6.73 4.65 4.02 3.12 3.27 6.42%
P/EPS -21.77 -73.34 5,658.96 247.37 -146.89 56.15 58.02 -
EY -4.59 -1.36 0.02 0.40 -0.68 1.78 1.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.30 4.30 5.53 3.08 2.59 1.86 1.73 53.86%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 28/05/04 27/02/04 19/12/03 29/08/03 30/05/03 26/02/03 -
Price 1.76 1.79 3.04 3.04 1.47 1.37 1.36 -
P/RPS 3.55 3.70 6.16 7.52 3.74 3.19 3.61 -1.11%
P/EPS -21.52 -53.59 5,181.70 400.00 -136.66 57.40 64.15 -
EY -4.65 -1.87 0.02 0.25 -0.73 1.74 1.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.26 3.14 5.07 4.98 2.41 1.90 1.92 42.36%

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