[GLBHD] QoQ TTM Result on 31-Dec-2020 [#2]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 38.32%
YoY- 59.22%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 76,515 83,893 59,613 56,086 40,055 29,200 29,430 88.96%
PBT -13,274 -15,481 -6,934 -9,310 -17,181 -19,610 -24,563 -33.62%
Tax -5,097 -5,170 -2,537 -3,179 -2,209 -1,698 -649 294.61%
NP -18,371 -20,651 -9,471 -12,489 -19,390 -21,308 -25,212 -19.00%
-
NP to SH -17,840 -19,295 -8,487 -10,444 -16,932 -19,559 -23,205 -16.06%
-
Tax Rate - - - - - - - -
Total Cost 94,886 104,544 69,084 68,575 59,445 50,508 54,642 44.42%
-
Net Worth 392,560 386,125 398,996 401,141 392,560 420,447 390,415 0.36%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 392,560 386,125 398,996 401,141 392,560 420,447 390,415 0.36%
NOSH 222,912 222,912 222,912 222,912 222,912 222,912 222,912 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -24.01% -24.62% -15.89% -22.27% -48.41% -72.97% -85.67% -
ROE -4.54% -5.00% -2.13% -2.60% -4.31% -4.65% -5.94% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 35.67 39.11 27.79 26.15 18.67 13.61 13.72 88.96%
EPS -8.32 -8.99 -3.96 -4.87 -7.89 -9.12 -10.82 -16.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.80 1.86 1.87 1.83 1.96 1.82 0.36%
Adjusted Per Share Value based on latest NOSH - 222,912
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 34.33 37.64 26.74 25.16 17.97 13.10 13.20 89.00%
EPS -8.00 -8.66 -3.81 -4.69 -7.60 -8.77 -10.41 -16.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7611 1.7322 1.7899 1.7995 1.7611 1.8862 1.7514 0.36%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.43 0.42 0.00 0.43 0.39 0.37 0.32 -
P/RPS 1.21 1.07 0.00 1.64 2.09 2.72 2.33 -35.36%
P/EPS -5.17 -4.67 0.00 -8.83 -4.94 -4.06 -2.96 44.98%
EY -19.34 -21.42 0.00 -11.32 -20.24 -24.64 -33.80 -31.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.00 0.23 0.21 0.19 0.18 17.73%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 30/08/21 28/05/21 25/02/21 27/11/20 27/08/20 28/05/20 -
Price 0.44 0.45 0.45 0.375 0.42 0.41 0.34 -
P/RPS 1.23 1.15 1.62 1.43 2.25 3.01 2.48 -37.31%
P/EPS -5.29 -5.00 -11.37 -7.70 -5.32 -4.50 -3.14 41.54%
EY -18.90 -19.99 -8.79 -12.98 -18.79 -22.24 -31.82 -29.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.24 0.20 0.23 0.21 0.19 16.83%

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