[GLBHD] QoQ Cumulative Quarter Result on 30-Jun-2005 [#4]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -475.41%
YoY- -76.67%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 70,781 49,014 23,744 113,611 86,125 62,925 29,439 79.56%
PBT 2,411 2,475 918 -28,381 3,887 420 846 101.13%
Tax -1,136 -891 -352 -1,811 -8,767 -1,029 -398 101.34%
NP 1,275 1,584 566 -30,192 -4,880 -609 448 100.95%
-
NP to SH 1,502 1,811 566 -28,080 -4,880 -609 448 124.17%
-
Tax Rate 47.12% 36.00% 38.34% - 225.55% 245.00% 47.04% -
Total Cost 69,506 47,430 23,178 143,803 91,005 63,534 28,991 79.22%
-
Net Worth 146,027 143,631 108,662 136,734 115,526 111,977 97,499 30.93%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 146,027 143,631 108,662 136,734 115,526 111,977 97,499 30.93%
NOSH 208,611 208,160 208,965 201,079 199,183 196,451 191,176 5.99%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 1.80% 3.23% 2.38% -26.57% -5.67% -0.97% 1.52% -
ROE 1.03% 1.26% 0.52% -20.54% -4.22% -0.54% 0.46% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 33.93 23.55 11.36 56.50 43.24 32.03 15.40 69.40%
EPS 0.72 0.87 0.29 -13.97 -0.31 -0.31 0.23 114.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.69 0.52 0.68 0.58 0.57 0.51 23.52%
Adjusted Per Share Value based on latest NOSH - 207,188
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 31.75 21.99 10.65 50.97 38.64 28.23 13.21 79.52%
EPS 0.67 0.81 0.25 -12.60 -2.19 -0.27 0.20 124.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6551 0.6443 0.4875 0.6134 0.5183 0.5023 0.4374 30.93%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.55 0.50 0.58 0.56 0.84 1.11 1.69 -
P/RPS 1.62 2.12 5.10 0.99 1.94 3.47 10.97 -72.09%
P/EPS 76.39 57.47 214.13 -4.01 -34.29 -358.06 721.18 -77.64%
EY 1.31 1.74 0.47 -24.94 -2.92 -0.28 0.14 344.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.72 1.12 0.82 1.45 1.95 3.31 -61.55%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 22/05/06 23/02/06 29/11/05 29/08/05 25/05/05 25/02/05 26/11/04 -
Price 0.51 0.55 0.52 0.62 0.61 1.00 1.30 -
P/RPS 1.50 2.34 4.58 1.10 1.41 3.12 8.44 -68.42%
P/EPS 70.83 63.22 191.98 -4.44 -24.90 -322.58 554.75 -74.67%
EY 1.41 1.58 0.52 -22.52 -4.02 -0.31 0.18 294.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.80 1.00 0.91 1.05 1.75 2.55 -56.59%

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