[GLBHD] QoQ 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- 110.41%
YoY- -80.24%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
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 19,571 13,179 26,159 20,504 15,511 23,411 12,642 33.78%
PBT 1,006 -1,901 1,465 1,414 679 1,603 5,225 -66.62%
Tax -638 -2,327 -40 -40 -26 -34 -13 1237.28%
NP 368 -4,228 1,425 1,374 653 1,569 5,212 -82.88%
-
NP to SH 368 -4,228 1,425 1,374 653 1,569 5,212 -82.88%
-
Tax Rate 63.42% - 2.73% 2.83% 3.83% 2.12% 0.25% -
Total Cost 19,203 17,407 24,734 19,130 14,858 21,842 7,430 88.22%
-
Net Worth 118,147 136,147 138,648 137,399 134,441 137,287 132,995 -7.58%
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 118,147 136,147 138,648 137,399 134,441 137,287 132,995 -7.58%
NOSH 193,684 191,756 192,567 193,521 192,058 196,124 179,724 5.10%
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% -32.08% 5.45% 6.70% 4.21% 6.70% 41.23% -
ROE 0.31% -3.11% 1.03% 1.00% 0.49% 1.14% 3.92% -
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 10.10 6.87 13.58 10.60 8.08 11.94 7.03 27.29%
EPS 0.19 -2.21 0.74 0.71 0.34 0.80 2.90 -83.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.71 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 8.78 5.91 11.74 9.20 6.96 10.50 5.67 33.81%
EPS 0.17 -1.90 0.64 0.62 0.29 0.70 2.34 -82.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.6108 0.622 0.6164 0.6031 0.6159 0.5966 -7.58%
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 18.61 22.99 9.86 11.61 14.86 13.15 21.32 -8.65%
P/EPS 989.47 -71.66 181.08 173.24 352.94 196.25 51.72 614.02%
EY 0.10 -1.40 0.55 0.58 0.28 0.51 1.93 -86.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.08 2.23 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 30.09 21.39 10.09 12.84 15.48 12.15 24.59 14.39%
P/EPS 1,600.00 -66.67 185.14 191.55 367.65 181.25 59.66 794.17%
EY 0.06 -1.50 0.54 0.52 0.27 0.55 1.68 -89.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.98 2.07 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