[GLBHD] QoQ TTM Result on 30-Sep-2002 [#1]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 18.66%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 75,353 85,585 72,068 113,443 104,129 87,796 82,881 -6.16%
PBT 1,657 5,161 4,493 5,923 3,634 -936 -2,806 -
Tax -2,433 -140 4,315 8,463 8,490 11,491 8,149 -
NP -776 5,021 8,808 14,386 12,124 10,555 5,343 -
-
NP to SH -776 5,021 8,808 14,386 12,124 7,600 1,321 -
-
Tax Rate 146.83% 2.71% -96.04% -142.88% -233.63% - - -
Total Cost 76,129 80,564 63,260 99,057 92,005 77,241 77,538 -1.21%
-
Net Worth 136,147 138,648 137,399 134,441 137,287 132,995 20,694 252.32%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 136,147 138,648 137,399 134,441 137,287 132,995 20,694 252.32%
NOSH 191,756 192,567 193,521 192,058 196,124 179,724 32,334 228.70%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -1.03% 5.87% 12.22% 12.68% 11.64% 12.02% 6.45% -
ROE -0.57% 3.62% 6.41% 10.70% 8.83% 5.71% 6.38% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 39.30 44.44 37.24 59.07 53.09 48.85 256.32 -71.45%
EPS -0.40 2.61 4.55 7.49 6.18 4.23 4.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.72 0.71 0.70 0.70 0.74 0.64 7.18%
Adjusted Per Share Value based on latest NOSH - 192,058
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 33.80 38.39 32.33 50.89 46.71 39.39 37.18 -6.17%
EPS -0.35 2.25 3.95 6.45 5.44 3.41 0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6108 0.622 0.6164 0.6031 0.6159 0.5966 0.0928 252.42%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.58 1.34 1.23 1.20 1.57 1.50 1.50 -
P/RPS 4.02 3.02 3.30 2.03 2.96 3.07 0.59 260.66%
P/EPS -390.43 51.39 27.02 16.02 25.40 35.47 36.72 -
EY -0.26 1.95 3.70 6.24 3.94 2.82 2.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 1.86 1.73 1.71 2.24 2.03 2.34 -3.16%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 30/05/03 26/02/03 28/11/02 30/08/02 24/05/02 31/01/02 -
Price 1.47 1.37 1.36 1.25 1.45 1.73 1.67 -
P/RPS 3.74 3.08 3.65 2.12 2.73 3.54 0.65 222.12%
P/EPS -363.25 52.54 29.88 16.69 23.46 40.91 40.88 -
EY -0.28 1.90 3.35 5.99 4.26 2.44 2.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.90 1.92 1.79 2.07 2.34 2.61 -14.35%

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