[GLBHD] QoQ TTM Result on 30-Sep-2003 [#1]

Announcement Date
19-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -36.73%
YoY- -107.38%
Quarter Report
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 97,599 84,765 87,247 79,413 75,353 85,585 72,068 22.42%
PBT -17,616 -6,767 489 1,984 1,657 5,161 4,493 -
Tax 1,520 -2,904 -3,759 -3,045 -2,433 -140 4,315 -50.15%
NP -16,096 -9,671 -3,270 -1,061 -776 5,021 8,808 -
-
NP to SH -16,096 -9,671 -3,270 -1,061 -776 5,021 8,808 -
-
Tax Rate - - 768.71% 153.48% 146.83% 2.71% -96.04% -
Total Cost 113,695 94,436 90,517 80,474 76,129 80,564 63,260 47.87%
-
Net Worth 97,768 111,416 116,485 118,147 136,147 138,648 137,399 -20.31%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 97,768 111,416 116,485 118,147 136,147 138,648 137,399 -20.31%
NOSH 195,536 195,468 194,142 193,684 191,756 192,567 193,521 0.69%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -16.49% -11.41% -3.75% -1.34% -1.03% 5.87% 12.22% -
ROE -16.46% -8.68% -2.81% -0.90% -0.57% 3.62% 6.41% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 49.91 43.37 44.94 41.00 39.30 44.44 37.24 21.58%
EPS -8.23 -4.95 -1.68 -0.55 -0.40 2.61 4.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.57 0.60 0.61 0.71 0.72 0.71 -20.86%
Adjusted Per Share Value based on latest NOSH - 193,684
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 43.78 38.03 39.14 35.63 33.80 38.39 32.33 22.42%
EPS -7.22 -4.34 -1.47 -0.48 -0.35 2.25 3.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4386 0.4998 0.5226 0.53 0.6108 0.622 0.6164 -20.31%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.78 2.45 3.32 1.88 1.58 1.34 1.23 -
P/RPS 3.57 5.65 7.39 4.59 4.02 3.02 3.30 5.38%
P/EPS -21.62 -49.52 -197.11 -343.19 -390.43 51.39 27.02 -
EY -4.62 -2.02 -0.51 -0.29 -0.26 1.95 3.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.56 4.30 5.53 3.08 2.23 1.86 1.73 61.85%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 28/05/04 27/02/04 19/12/03 29/08/03 30/05/03 26/02/03 -
Price 1.76 1.79 3.04 3.04 1.47 1.37 1.36 -
P/RPS 3.53 4.13 6.76 7.41 3.74 3.08 3.65 -2.20%
P/EPS -21.38 -36.18 -180.49 -554.95 -363.25 52.54 29.88 -
EY -4.68 -2.76 -0.55 -0.18 -0.28 1.90 3.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.52 3.14 5.07 4.98 2.07 1.90 1.92 49.84%

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