[GLBHD] QoQ Cumulative Quarter Result on 31-Mar-2007 [#3]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 110.8%
YoY- 458.72%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 121,080 49,584 150,691 102,943 68,401 31,810 100,225 13.39%
PBT 22,594 9,540 15,813 9,059 4,944 2,023 -4,713 -
Tax -5,014 -2,075 -1,687 -667 -963 -399 601 -
NP 17,580 7,465 14,126 8,392 3,981 1,624 -4,112 -
-
NP to SH 17,580 7,465 14,126 8,392 3,981 1,624 -3,885 -
-
Tax Rate 22.19% 21.75% 10.67% 7.36% 19.48% 19.72% - -
Total Cost 103,500 42,119 136,565 94,551 64,420 30,186 104,337 -0.53%
-
Net Worth 187,255 178,894 166,848 161,799 155,408 141,309 138,531 22.18%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 4,333 - - - - -
Div Payout % - - 30.68% - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 187,255 178,894 166,848 161,799 155,408 141,309 138,531 22.18%
NOSH 220,300 220,857 216,687 215,732 212,887 210,909 209,896 3.26%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 14.52% 15.06% 9.37% 8.15% 5.82% 5.11% -4.10% -
ROE 9.39% 4.17% 8.47% 5.19% 2.56% 1.15% -2.80% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 54.96 22.45 69.54 47.72 32.13 15.08 47.75 9.80%
EPS 7.98 3.38 6.52 3.89 1.87 0.77 -1.86 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.81 0.77 0.75 0.73 0.67 0.66 18.31%
Adjusted Per Share Value based on latest NOSH - 222,777
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 54.32 22.24 67.60 46.18 30.69 14.27 44.96 13.39%
EPS 7.89 3.35 6.34 3.76 1.79 0.73 -1.74 -
DPS 0.00 0.00 1.94 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.8025 0.7485 0.7258 0.6972 0.6339 0.6215 22.17%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.94 0.80 0.83 0.59 0.60 0.50 0.51 -
P/RPS 1.71 3.56 1.19 1.24 1.87 3.32 1.07 36.57%
P/EPS 11.78 23.67 12.73 15.17 32.09 64.94 -27.55 -
EY 8.49 4.23 7.85 6.59 3.12 1.54 -3.63 -
DY 0.00 0.00 2.41 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.99 1.08 0.79 0.82 0.75 0.77 27.52%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 20/02/08 20/11/07 28/08/07 29/05/07 28/02/07 27/11/06 29/08/06 -
Price 0.93 0.94 0.71 0.58 0.63 0.67 0.51 -
P/RPS 1.69 4.19 1.02 1.22 1.96 4.44 1.07 35.51%
P/EPS 11.65 27.81 10.89 14.91 33.69 87.01 -27.55 -
EY 8.58 3.60 9.18 6.71 2.97 1.15 -3.63 -
DY 0.00 0.00 2.82 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.16 0.92 0.77 0.86 1.00 0.77 25.99%

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