[GLBHD] QoQ Cumulative Quarter Result on 31-Mar-2004 [#3]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -8636.84%
YoY- -240.96%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 62,925 29,439 96,415 70,402 47,909 19,571 75,353 -11.27%
PBT 420 846 -17,413 -4,288 1,449 1,006 821 -35.90%
Tax -1,029 -398 1,519 -578 -1,392 -638 -2,885 -49.54%
NP -609 448 -15,894 -4,866 57 368 -2,064 -55.51%
-
NP to SH -609 448 -15,894 -4,866 57 368 -2,064 -55.51%
-
Tax Rate 245.00% 47.04% - - 96.07% 63.42% 351.40% -
Total Cost 63,534 28,991 112,309 75,268 47,852 19,203 77,417 -12.29%
-
Net Worth 111,977 97,499 104,962 110,709 116,588 118,147 117,050 -2.89%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 111,977 97,499 104,962 110,709 116,588 118,147 117,050 -2.89%
NOSH 196,451 191,176 194,375 194,227 194,313 193,684 191,886 1.57%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -0.97% 1.52% -16.48% -6.91% 0.12% 1.88% -2.74% -
ROE -0.54% 0.46% -15.14% -4.40% 0.05% 0.31% -1.76% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 32.03 15.40 49.60 36.25 24.66 10.10 39.27 -12.64%
EPS -0.31 0.23 -3.32 -3.32 0.03 0.19 -1.08 -56.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.51 0.54 0.57 0.60 0.61 0.61 -4.40%
Adjusted Per Share Value based on latest NOSH - 195,468
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 28.23 13.21 43.25 31.58 21.49 8.78 33.80 -11.26%
EPS -0.27 0.20 -7.13 -2.18 0.03 0.17 -0.93 -55.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5023 0.4374 0.4709 0.4967 0.523 0.53 0.5251 -2.90%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.11 1.69 1.78 2.45 3.32 1.88 1.58 -
P/RPS 3.47 10.97 3.59 6.76 13.47 18.61 4.02 -9.30%
P/EPS -358.06 721.18 -21.77 -97.79 11,317.92 989.47 -146.89 80.63%
EY -0.28 0.14 -4.59 -1.02 0.01 0.10 -0.68 -44.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 3.31 3.30 4.30 5.53 3.08 2.59 -17.16%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 27/08/04 28/05/04 27/02/04 19/12/03 29/08/03 -
Price 1.00 1.30 1.76 1.79 3.04 3.04 1.47 -
P/RPS 3.12 8.44 3.55 4.94 12.33 30.09 3.74 -11.33%
P/EPS -322.58 554.75 -21.52 -71.45 10,363.40 1,600.00 -136.66 76.82%
EY -0.31 0.18 -4.65 -1.40 0.01 0.06 -0.73 -43.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 2.55 3.26 3.14 5.07 4.98 2.41 -19.13%

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