[GLBHD] QoQ Cumulative Quarter Result on 30-Sep-2004 [#1]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 102.82%
YoY- 21.74%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 113,611 86,125 62,925 29,439 96,415 70,402 47,909 77.92%
PBT -28,381 3,887 420 846 -17,413 -4,288 1,449 -
Tax -1,811 -8,767 -1,029 -398 1,519 -578 -1,392 19.19%
NP -30,192 -4,880 -609 448 -15,894 -4,866 57 -
-
NP to SH -28,080 -4,880 -609 448 -15,894 -4,866 57 -
-
Tax Rate - 225.55% 245.00% 47.04% - - 96.07% -
Total Cost 143,803 91,005 63,534 28,991 112,309 75,268 47,852 108.38%
-
Net Worth 136,734 115,526 111,977 97,499 104,962 110,709 116,588 11.22%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 136,734 115,526 111,977 97,499 104,962 110,709 116,588 11.22%
NOSH 201,079 199,183 196,451 191,176 194,375 194,227 194,313 2.31%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -26.57% -5.67% -0.97% 1.52% -16.48% -6.91% 0.12% -
ROE -20.54% -4.22% -0.54% 0.46% -15.14% -4.40% 0.05% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 56.50 43.24 32.03 15.40 49.60 36.25 24.66 73.88%
EPS -13.97 -0.31 -0.31 0.23 -3.32 -3.32 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.58 0.57 0.51 0.54 0.57 0.60 8.71%
Adjusted Per Share Value based on latest NOSH - 191,176
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 50.97 38.64 28.23 13.21 43.25 31.58 21.49 77.94%
EPS -12.60 -2.19 -0.27 0.20 -7.13 -2.18 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6134 0.5183 0.5023 0.4374 0.4709 0.4967 0.523 11.22%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.56 0.84 1.11 1.69 1.78 2.45 3.32 -
P/RPS 0.99 1.94 3.47 10.97 3.59 6.76 13.47 -82.48%
P/EPS -4.01 -34.29 -358.06 721.18 -21.77 -97.79 11,317.92 -
EY -24.94 -2.92 -0.28 0.14 -4.59 -1.02 0.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.45 1.95 3.31 3.30 4.30 5.53 -72.01%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 25/05/05 25/02/05 26/11/04 27/08/04 28/05/04 27/02/04 -
Price 0.62 0.61 1.00 1.30 1.76 1.79 3.04 -
P/RPS 1.10 1.41 3.12 8.44 3.55 4.94 12.33 -80.06%
P/EPS -4.44 -24.90 -322.58 554.75 -21.52 -71.45 10,363.40 -
EY -22.52 -4.02 -0.31 0.18 -4.65 -1.40 0.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.05 1.75 2.55 3.26 3.14 5.07 -68.21%

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