[GLBHD] QoQ Cumulative Quarter Result on 31-Mar-2005 [#3]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -701.31%
YoY- -0.29%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 49,014 23,744 113,611 86,125 62,925 29,439 96,415 -36.22%
PBT 2,475 918 -28,381 3,887 420 846 -17,413 -
Tax -891 -352 -1,811 -8,767 -1,029 -398 1,519 -
NP 1,584 566 -30,192 -4,880 -609 448 -15,894 -
-
NP to SH 1,811 566 -28,080 -4,880 -609 448 -15,894 -
-
Tax Rate 36.00% 38.34% - 225.55% 245.00% 47.04% - -
Total Cost 47,430 23,178 143,803 91,005 63,534 28,991 112,309 -43.62%
-
Net Worth 143,631 108,662 136,734 115,526 111,977 97,499 104,962 23.18%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 143,631 108,662 136,734 115,526 111,977 97,499 104,962 23.18%
NOSH 208,160 208,965 201,079 199,183 196,451 191,176 194,375 4.66%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.23% 2.38% -26.57% -5.67% -0.97% 1.52% -16.48% -
ROE 1.26% 0.52% -20.54% -4.22% -0.54% 0.46% -15.14% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 23.55 11.36 56.50 43.24 32.03 15.40 49.60 -39.05%
EPS 0.87 0.29 -13.97 -0.31 -0.31 0.23 -3.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.52 0.68 0.58 0.57 0.51 0.54 17.69%
Adjusted Per Share Value based on latest NOSH - 205,336
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 21.99 10.65 50.97 38.64 28.23 13.21 43.25 -36.21%
EPS 0.81 0.25 -12.60 -2.19 -0.27 0.20 -7.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6443 0.4875 0.6134 0.5183 0.5023 0.4374 0.4709 23.17%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.50 0.58 0.56 0.84 1.11 1.69 1.78 -
P/RPS 2.12 5.10 0.99 1.94 3.47 10.97 3.59 -29.54%
P/EPS 57.47 214.13 -4.01 -34.29 -358.06 721.18 -21.77 -
EY 1.74 0.47 -24.94 -2.92 -0.28 0.14 -4.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.12 0.82 1.45 1.95 3.31 3.30 -63.65%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 29/11/05 29/08/05 25/05/05 25/02/05 26/11/04 27/08/04 -
Price 0.55 0.52 0.62 0.61 1.00 1.30 1.76 -
P/RPS 2.34 4.58 1.10 1.41 3.12 8.44 3.55 -24.20%
P/EPS 63.22 191.98 -4.44 -24.90 -322.58 554.75 -21.52 -
EY 1.58 0.52 -22.52 -4.02 -0.31 0.18 -4.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.00 0.91 1.05 1.75 2.55 3.26 -60.70%

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