[GLBHD] QoQ Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -47.15%
YoY- 1218.9%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 268,093 181,605 121,080 49,584 150,691 102,943 68,401 148.79%
PBT 50,037 36,202 22,594 9,540 15,813 9,059 4,944 368.54%
Tax -10,531 -8,006 -5,014 -2,075 -1,687 -667 -963 393.39%
NP 39,506 28,196 17,580 7,465 14,126 8,392 3,981 362.43%
-
NP to SH 39,506 28,196 17,580 7,465 14,126 8,392 3,981 362.43%
-
Tax Rate 21.05% 22.11% 22.19% 21.75% 10.67% 7.36% 19.48% -
Total Cost 228,587 153,409 103,500 42,119 136,565 94,551 64,420 132.82%
-
Net Worth 204,706 196,050 187,255 178,894 166,848 161,799 155,408 20.18%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - 4,333 - - -
Div Payout % - - - - 30.68% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 204,706 196,050 187,255 178,894 166,848 161,799 155,408 20.18%
NOSH 220,114 220,281 220,300 220,857 216,687 215,732 212,887 2.25%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 14.74% 15.53% 14.52% 15.06% 9.37% 8.15% 5.82% -
ROE 19.30% 14.38% 9.39% 4.17% 8.47% 5.19% 2.56% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 121.80 82.44 54.96 22.45 69.54 47.72 32.13 143.31%
EPS 17.95 12.80 7.98 3.38 6.52 3.89 1.87 352.28%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.93 0.89 0.85 0.81 0.77 0.75 0.73 17.53%
Adjusted Per Share Value based on latest NOSH - 220,857
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 120.27 81.47 54.32 22.24 67.60 46.18 30.69 148.77%
EPS 17.72 12.65 7.89 3.35 6.34 3.76 1.79 361.68%
DPS 0.00 0.00 0.00 0.00 1.94 0.00 0.00 -
NAPS 0.9183 0.8795 0.84 0.8025 0.7485 0.7258 0.6972 20.17%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.84 0.81 0.94 0.80 0.83 0.59 0.60 -
P/RPS 0.69 0.98 1.71 3.56 1.19 1.24 1.87 -48.58%
P/EPS 4.68 6.33 11.78 23.67 12.73 15.17 32.09 -72.32%
EY 21.37 15.80 8.49 4.23 7.85 6.59 3.12 261.08%
DY 0.00 0.00 0.00 0.00 2.41 0.00 0.00 -
P/NAPS 0.90 0.91 1.11 0.99 1.08 0.79 0.82 6.40%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 21/05/08 20/02/08 20/11/07 28/08/07 29/05/07 28/02/07 -
Price 0.75 0.90 0.93 0.94 0.71 0.58 0.63 -
P/RPS 0.62 1.09 1.69 4.19 1.02 1.22 1.96 -53.60%
P/EPS 4.18 7.03 11.65 27.81 10.89 14.91 33.69 -75.15%
EY 23.93 14.22 8.58 3.60 9.18 6.71 2.97 302.41%
DY 0.00 0.00 0.00 0.00 2.82 0.00 0.00 -
P/NAPS 0.81 1.01 1.09 1.16 0.92 0.77 0.86 -3.91%

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