[GLBHD] QoQ Annualized Quarter Result on 30-Jun-2006 [#4]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -293.99%
YoY- 86.16%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 137,257 136,802 127,240 100,225 94,374 98,028 94,976 27.85%
PBT 12,078 9,888 8,092 -4,713 3,214 4,950 3,672 121.33%
Tax -889 -1,926 -1,596 601 -1,514 -1,782 -1,408 -26.42%
NP 11,189 7,962 6,496 -4,112 1,700 3,168 2,264 190.42%
-
NP to SH 11,189 7,962 6,496 -3,885 2,002 3,622 2,264 190.42%
-
Tax Rate 7.36% 19.48% 19.72% - 47.11% 36.00% 38.34% -
Total Cost 126,068 128,840 120,744 104,337 92,674 94,860 92,712 22.76%
-
Net Worth 161,799 155,408 141,309 138,531 146,027 143,631 108,662 30.42%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 161,799 155,408 141,309 138,531 146,027 143,631 108,662 30.42%
NOSH 215,732 212,887 210,909 209,896 208,611 208,160 208,965 2.14%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 8.15% 5.82% 5.11% -4.10% 1.80% 3.23% 2.38% -
ROE 6.92% 5.12% 4.60% -2.80% 1.37% 2.52% 2.08% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 63.62 64.26 60.33 47.75 45.24 47.09 45.45 25.15%
EPS 5.19 3.74 3.08 -1.86 0.96 1.74 1.16 171.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.73 0.67 0.66 0.70 0.69 0.52 27.68%
Adjusted Per Share Value based on latest NOSH - 210,339
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 61.57 61.37 57.08 44.96 42.34 43.98 42.61 27.84%
EPS 5.02 3.57 2.91 -1.74 0.90 1.62 1.02 189.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7258 0.6972 0.6339 0.6215 0.6551 0.6443 0.4875 30.41%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.59 0.60 0.50 0.51 0.55 0.50 0.58 -
P/RPS 0.93 0.93 0.83 1.07 1.22 1.06 1.28 -19.19%
P/EPS 11.38 16.04 16.23 -27.55 57.29 28.74 53.53 -64.41%
EY 8.79 6.23 6.16 -3.63 1.75 3.48 1.87 180.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.82 0.75 0.77 0.79 0.72 1.12 -20.77%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 28/02/07 27/11/06 29/08/06 22/05/06 23/02/06 29/11/05 -
Price 0.58 0.63 0.67 0.51 0.51 0.55 0.52 -
P/RPS 0.91 0.98 1.11 1.07 1.13 1.17 1.14 -13.96%
P/EPS 11.18 16.84 21.75 -27.55 53.13 31.61 48.00 -62.17%
EY 8.94 5.94 4.60 -3.63 1.88 3.16 2.08 164.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.86 1.00 0.77 0.73 0.80 1.00 -16.00%

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