[GLBHD] QoQ Quarter Result on 31-Mar-2003 [#3]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 3.71%
YoY- -72.66%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 28,338 19,571 13,179 26,159 20,504 15,511 23,411 13.53%
PBT -81 1,006 -1,901 1,465 1,414 679 1,603 -
Tax -754 -638 -2,327 -40 -40 -26 -34 684.89%
NP -835 368 -4,228 1,425 1,374 653 1,569 -
-
NP to SH -835 368 -4,228 1,425 1,374 653 1,569 -
-
Tax Rate - 63.42% - 2.73% 2.83% 3.83% 2.12% -
Total Cost 29,173 19,203 17,407 24,734 19,130 14,858 21,842 21.21%
-
Net Worth 116,485 118,147 136,147 138,648 137,399 134,441 137,287 -10.34%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 116,485 118,147 136,147 138,648 137,399 134,441 137,287 -10.34%
NOSH 194,142 193,684 191,756 192,567 193,521 192,058 196,124 -0.67%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -2.95% 1.88% -32.08% 5.45% 6.70% 4.21% 6.70% -
ROE -0.72% 0.31% -3.11% 1.03% 1.00% 0.49% 1.14% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 14.60 10.10 6.87 13.58 10.60 8.08 11.94 14.30%
EPS -0.16 0.19 -2.21 0.74 0.71 0.34 0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.61 0.71 0.72 0.71 0.70 0.70 -9.74%
Adjusted Per Share Value based on latest NOSH - 192,567
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 13.12 9.06 6.10 12.11 9.49 7.18 10.84 13.53%
EPS -0.39 0.17 -1.96 0.66 0.64 0.30 0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5394 0.5471 0.6305 0.6421 0.6363 0.6226 0.6357 -10.34%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 3.32 1.88 1.58 1.34 1.23 1.20 1.57 -
P/RPS 22.75 18.61 22.99 9.86 11.61 14.86 13.15 43.96%
P/EPS -771.92 989.47 -71.66 181.08 173.24 352.94 196.25 -
EY -0.13 0.10 -1.40 0.55 0.58 0.28 0.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.53 3.08 2.23 1.86 1.73 1.71 2.24 82.36%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 19/12/03 29/08/03 30/05/03 26/02/03 28/11/02 30/08/02 -
Price 3.04 3.04 1.47 1.37 1.36 1.25 1.45 -
P/RPS 20.83 30.09 21.39 10.09 12.84 15.48 12.15 43.10%
P/EPS -706.82 1,600.00 -66.67 185.14 191.55 367.65 181.25 -
EY -0.14 0.06 -1.50 0.54 0.52 0.27 0.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.07 4.98 2.07 1.90 1.92 1.79 2.07 81.40%

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