[GLBHD] QoQ TTM Result on 30-Sep-2019 [#1]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -14.77%
YoY- -49.51%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 29,200 29,430 17,936 15,664 12,012 8,661 8,022 136.81%
PBT -19,610 -24,563 -27,434 -24,598 -21,609 -27,183 -30,413 -25.38%
Tax -1,698 -649 615 491 458 344 -57 862.95%
NP -21,308 -25,212 -26,819 -24,107 -21,151 -26,839 -30,470 -21.23%
-
NP to SH -19,559 -23,205 -25,613 -23,215 -20,227 -21,662 -25,089 -15.30%
-
Tax Rate - - - - - - - -
Total Cost 50,508 54,642 44,755 39,771 33,163 35,500 38,492 19.87%
-
Net Worth 420,447 390,415 420,447 426,882 431,173 435,463 448,346 -4.19%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 420,447 390,415 420,447 426,882 431,173 435,463 448,346 -4.19%
NOSH 222,912 222,912 222,912 222,912 222,912 222,912 222,912 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -72.97% -85.67% -149.53% -153.90% -176.08% -309.88% -379.83% -
ROE -4.65% -5.94% -6.09% -5.44% -4.69% -4.97% -5.60% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 13.61 13.72 8.36 7.30 5.60 4.04 3.74 136.77%
EPS -9.12 -10.82 -11.94 -10.82 -9.43 -10.10 -11.70 -15.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.82 1.96 1.99 2.01 2.03 2.09 -4.19%
Adjusted Per Share Value based on latest NOSH - 222,912
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 13.52 13.63 8.31 7.25 5.56 4.01 3.71 136.99%
EPS -9.06 -10.75 -11.86 -10.75 -9.37 -10.03 -11.62 -15.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.947 1.8079 1.947 1.9768 1.9967 2.0165 2.0762 -4.19%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.37 0.32 0.49 0.41 0.40 0.425 0.39 -
P/RPS 2.72 2.33 5.86 5.61 7.14 10.53 10.43 -59.21%
P/EPS -4.06 -2.96 -4.10 -3.79 -4.24 -4.21 -3.33 14.14%
EY -24.64 -33.80 -24.37 -26.40 -23.57 -23.76 -29.99 -12.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.18 0.25 0.21 0.20 0.21 0.19 0.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 28/05/20 27/02/20 27/11/19 28/08/19 23/05/19 28/02/19 -
Price 0.41 0.34 0.495 0.40 0.39 0.37 0.38 -
P/RPS 3.01 2.48 5.92 5.48 6.96 9.16 10.16 -55.59%
P/EPS -4.50 -3.14 -4.15 -3.70 -4.14 -3.66 -3.25 24.25%
EY -22.24 -31.82 -24.12 -27.06 -24.18 -27.29 -30.78 -19.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.19 0.25 0.20 0.19 0.18 0.18 10.83%

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