[GLBHD] QoQ Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 55.21%
YoY- -62.07%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 78,284 75,353 82,898 72,030 62,044 86,278 86,101 -6.14%
PBT 4,024 821 4,744 4,186 2,716 9,535 11,622 -50.66%
Tax -2,552 -2,885 -141 -132 -104 -2,292 1,797 -
NP 1,472 -2,064 4,602 4,054 2,612 7,243 13,420 -77.05%
-
NP to SH 1,472 -2,064 4,602 4,054 2,612 7,243 13,420 -77.05%
-
Tax Rate 63.42% 351.40% 2.97% 3.15% 3.83% 24.04% -15.46% -
Total Cost 76,812 77,417 78,296 67,976 59,432 79,035 72,681 3.75%
-
Net Worth 118,147 117,050 138,851 135,770 134,441 72,429 73,020 37.78%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 118,147 117,050 138,851 135,770 134,441 72,429 73,020 37.78%
NOSH 193,684 191,886 192,849 191,226 192,058 103,471 98,676 56.70%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 1.88% -2.74% 5.55% 5.63% 4.21% 8.39% 15.59% -
ROE 1.25% -1.76% 3.31% 2.99% 1.94% 10.00% 18.38% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 40.42 39.27 42.99 37.67 32.30 83.38 87.26 -40.10%
EPS 0.76 -1.08 2.39 2.12 1.36 7.00 13.60 -85.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.61 0.72 0.71 0.70 0.70 0.74 -12.07%
Adjusted Per Share Value based on latest NOSH - 193,521
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 35.12 33.80 37.19 32.31 27.83 38.70 38.63 -6.14%
EPS 0.66 -0.93 2.06 1.82 1.17 3.25 6.02 -77.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.5251 0.6229 0.6091 0.6031 0.3249 0.3276 37.77%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.88 1.58 1.34 1.23 1.20 1.57 1.50 -
P/RPS 4.65 4.02 3.12 3.27 3.71 1.88 1.72 93.94%
P/EPS 247.37 -146.89 56.15 58.02 88.24 22.43 11.03 693.76%
EY 0.40 -0.68 1.78 1.72 1.13 4.46 9.07 -87.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.08 2.59 1.86 1.73 1.71 2.24 2.03 32.00%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/12/03 29/08/03 30/05/03 26/02/03 28/11/02 30/08/02 24/05/02 -
Price 3.04 1.47 1.37 1.36 1.25 1.45 1.73 -
P/RPS 7.52 3.74 3.19 3.61 3.87 1.74 1.98 143.22%
P/EPS 400.00 -136.66 57.40 64.15 91.91 20.71 12.72 894.19%
EY 0.25 -0.73 1.74 1.56 1.09 4.83 7.86 -89.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.98 2.41 1.90 1.92 1.79 2.07 2.34 65.37%

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