[GLBHD] YoY TTM Result on 30-Jun-2003 [#4]

Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -115.46%
YoY- -106.4%
Quarter Report
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 31/01/01 CAGR
Revenue 100,224 113,611 97,599 75,353 104,129 32,643 41,742 17.56%
PBT -4,713 -19,883 -17,616 1,657 3,634 -5,788 -3,392 6.26%
Tax 601 -9,952 1,520 -2,433 8,490 5,788 3,392 -27.36%
NP -4,112 -29,835 -16,096 -776 12,124 0 0 -
-
NP to SH -3,886 -28,195 -16,096 -776 12,124 -5,755 -3,410 2.44%
-
Tax Rate - - - 146.83% -233.63% - - -
Total Cost 104,336 143,446 113,695 76,129 92,005 32,643 41,742 18.43%
-
Net Worth 138,824 107,737 97,768 136,147 137,287 -19,697 -16,322 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 31/01/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 31/01/01 CAGR
Net Worth 138,824 107,737 97,768 136,147 137,287 -19,697 -16,322 -
NOSH 210,339 207,188 195,536 191,756 196,124 19,896 20,000 54.44%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 31/01/01 CAGR
NP Margin -4.10% -26.26% -16.49% -1.03% 11.64% 0.00% 0.00% -
ROE -2.80% -26.17% -16.46% -0.57% 8.83% 0.00% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 31/01/01 CAGR
RPS 47.65 54.83 49.91 39.30 53.09 164.07 208.71 -23.87%
EPS -1.85 -13.61 -8.23 -0.40 6.18 -28.93 -17.05 -33.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.52 0.50 0.71 0.70 -0.99 -0.8161 -
Adjusted Per Share Value based on latest NOSH - 191,756
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 31/01/01 CAGR
RPS 44.96 50.97 43.78 33.80 46.71 14.64 18.73 17.55%
EPS -1.74 -12.65 -7.22 -0.35 5.44 -2.58 -1.53 2.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6228 0.4833 0.4386 0.6108 0.6159 -0.0884 -0.0732 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 31/01/01 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 31/01/01 -
Price 0.51 0.56 1.78 1.58 1.57 0.43 1.10 -
P/RPS 1.07 1.02 3.57 4.02 2.96 0.26 0.53 13.85%
P/EPS -27.61 -4.12 -21.62 -390.43 25.40 -1.49 -6.45 30.81%
EY -3.62 -24.30 -4.62 -0.26 3.94 -67.27 -15.50 -23.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.08 3.56 2.23 2.24 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 31/01/01 CAGR
Date 29/08/06 29/08/05 27/08/04 29/08/03 30/08/02 - - -
Price 0.51 0.62 1.76 1.47 1.45 0.00 0.00 -
P/RPS 1.07 1.13 3.53 3.74 2.73 0.00 0.00 -
P/EPS -27.61 -4.56 -21.38 -363.25 23.46 0.00 0.00 -
EY -3.62 -21.95 -4.68 -0.28 4.26 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.19 3.52 2.07 2.07 0.00 0.00 -

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