[GLBHD] QoQ 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- 104.21%
YoY- 21.74%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 27,486 23,200 33,486 29,439 26,013 23,677 28,338 -2.01%
PBT -24,610 4,307 -426 846 -12,750 -5,791 -81 4435.20%
Tax -346 -8,578 -630 -398 2,097 815 -754 -40.53%
NP -24,956 -4,271 -1,056 448 -10,653 -4,976 -835 865.06%
-
NP to SH -23,316 -4,271 -1,056 448 -10,653 -4,976 -835 822.27%
-
Tax Rate - 199.16% - 47.04% - - - -
Total Cost 52,442 27,471 34,542 28,991 36,666 28,653 29,173 47.89%
-
Net Worth 107,737 119,095 111,466 97,499 97,768 111,416 116,485 -5.07%
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 107,737 119,095 111,466 97,499 97,768 111,416 116,485 -5.07%
NOSH 207,188 205,336 195,555 191,176 195,536 195,468 194,142 4.43%
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 -90.80% -18.41% -3.15% 1.52% -40.95% -21.02% -2.95% -
ROE -21.64% -3.59% -0.95% 0.46% -10.90% -4.47% -0.72% -
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 13.27 11.30 17.12 15.40 13.30 12.11 14.60 -6.17%
EPS -11.25 -0.54 -0.54 0.23 -2.82 -2.82 -0.16 1607.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.58 0.57 0.51 0.50 0.57 0.60 -9.10%
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 12.33 10.41 15.02 13.21 11.67 10.62 12.71 -2.00%
EPS -10.46 -1.92 -0.47 0.20 -4.78 -2.23 -0.37 829.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4833 0.5343 0.50 0.4374 0.4386 0.4998 0.5226 -5.08%
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 4.22 7.43 6.48 10.97 13.38 20.23 22.75 -67.50%
P/EPS -4.98 -40.38 -205.56 721.18 -32.67 -96.24 -771.92 -96.54%
EY -20.10 -2.48 -0.49 0.14 -3.06 -1.04 -0.13 2789.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.45 1.95 3.31 3.56 4.30 5.53 -66.37%
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 4.67 5.40 5.84 8.44 13.23 14.78 20.83 -63.12%
P/EPS -5.51 -29.33 -185.19 554.75 -32.30 -70.32 -706.82 -96.08%
EY -18.15 -3.41 -0.54 0.18 -3.10 -1.42 -0.14 2469.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.05 1.75 2.55 3.52 3.14 5.07 -61.98%

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