[GLBHD] QoQ TTM Result on 31-Mar-2020 [#3]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 9.4%
YoY- -7.12%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 56,086 40,055 29,200 29,430 17,936 15,664 12,012 178.05%
PBT -9,310 -17,181 -19,610 -24,563 -27,434 -24,598 -21,609 -42.81%
Tax -3,179 -2,209 -1,698 -649 615 491 458 -
NP -12,489 -19,390 -21,308 -25,212 -26,819 -24,107 -21,151 -29.50%
-
NP to SH -10,444 -16,932 -19,559 -23,205 -25,613 -23,215 -20,227 -35.50%
-
Tax Rate - - - - - - - -
Total Cost 68,575 59,445 50,508 54,642 44,755 39,771 33,163 61.95%
-
Net Worth 401,141 392,560 420,447 390,415 420,447 426,882 431,173 -4.67%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 401,141 392,560 420,447 390,415 420,447 426,882 431,173 -4.67%
NOSH 222,912 222,912 222,912 222,912 222,912 222,912 222,912 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -22.27% -48.41% -72.97% -85.67% -149.53% -153.90% -176.08% -
ROE -2.60% -4.31% -4.65% -5.94% -6.09% -5.44% -4.69% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 26.15 18.67 13.61 13.72 8.36 7.30 5.60 178.07%
EPS -4.87 -7.89 -9.12 -10.82 -11.94 -10.82 -9.43 -35.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.83 1.96 1.82 1.96 1.99 2.01 -4.67%
Adjusted Per Share Value based on latest NOSH - 222,912
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 25.97 18.55 13.52 13.63 8.31 7.25 5.56 178.12%
EPS -4.84 -7.84 -9.06 -10.75 -11.86 -10.75 -9.37 -35.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8576 1.8179 1.947 1.8079 1.947 1.9768 1.9967 -4.67%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.43 0.39 0.37 0.32 0.49 0.41 0.40 -
P/RPS 1.64 2.09 2.72 2.33 5.86 5.61 7.14 -62.32%
P/EPS -8.83 -4.94 -4.06 -2.96 -4.10 -3.79 -4.24 62.71%
EY -11.32 -20.24 -24.64 -33.80 -24.37 -26.40 -23.57 -38.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.19 0.18 0.25 0.21 0.20 9.71%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 27/11/20 27/08/20 28/05/20 27/02/20 27/11/19 28/08/19 -
Price 0.375 0.42 0.41 0.34 0.495 0.40 0.39 -
P/RPS 1.43 2.25 3.01 2.48 5.92 5.48 6.96 -65.01%
P/EPS -7.70 -5.32 -4.50 -3.14 -4.15 -3.70 -4.14 50.95%
EY -12.98 -18.79 -22.24 -31.82 -24.12 -27.06 -24.18 -33.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.21 0.19 0.25 0.20 0.19 3.46%

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