[GLBHD] QoQ Quarter Result on 30-Sep-2006 [#1]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 130.15%
YoY- 167.99%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 47,746 34,541 27,635 31,810 29,444 21,767 25,269 53.01%
PBT 6,755 4,115 2,921 2,023 -7,124 -64 1,557 166.72%
Tax -1,020 296 -564 -399 1,737 -245 -539 53.17%
NP 5,735 4,411 2,357 1,624 -5,387 -309 1,018 217.61%
-
NP to SH 5,735 4,411 2,357 1,624 -5,387 -309 1,204 183.90%
-
Tax Rate 15.10% -7.19% 19.31% 19.72% - - 34.62% -
Total Cost 42,011 30,130 25,278 30,186 34,831 22,076 24,251 44.38%
-
Net Worth 171,140 167,083 156,419 141,309 138,824 144,199 143,234 12.63%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 4,445 - - - - - - -
Div Payout % 77.51% - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 171,140 167,083 156,419 141,309 138,824 144,199 143,234 12.63%
NOSH 222,260 222,777 214,272 210,909 210,339 205,999 207,586 4.67%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 12.01% 12.77% 8.53% 5.11% -18.30% -1.42% 4.03% -
ROE 3.35% 2.64% 1.51% 1.15% -3.88% -0.21% 0.84% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 21.48 15.50 12.90 15.08 14.00 10.57 12.17 46.20%
EPS 2.57 1.98 1.10 0.77 -2.56 -0.15 0.58 170.51%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.75 0.73 0.67 0.66 0.70 0.69 7.60%
Adjusted Per Share Value based on latest NOSH - 210,909
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 21.42 15.50 12.40 14.27 13.21 9.76 11.34 52.98%
EPS 2.57 1.98 1.06 0.73 -2.42 -0.14 0.54 183.74%
DPS 1.99 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7677 0.7495 0.7017 0.6339 0.6228 0.6469 0.6426 12.62%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.83 0.59 0.60 0.50 0.51 0.55 0.50 -
P/RPS 3.86 3.81 4.65 3.32 3.64 5.21 4.11 -4.10%
P/EPS 32.17 29.80 54.55 64.94 -19.91 -366.67 86.21 -48.26%
EY 3.11 3.36 1.83 1.54 -5.02 -0.27 1.16 93.33%
DY 2.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.79 0.82 0.75 0.77 0.79 0.72 31.13%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 29/05/07 28/02/07 27/11/06 29/08/06 22/05/06 23/02/06 -
Price 0.71 0.58 0.63 0.67 0.51 0.51 0.55 -
P/RPS 3.31 3.74 4.88 4.44 3.64 4.83 4.52 -18.80%
P/EPS 27.52 29.29 57.27 87.01 -19.91 -340.00 94.83 -56.26%
EY 3.63 3.41 1.75 1.15 -5.02 -0.29 1.05 129.15%
DY 2.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.77 0.86 1.00 0.77 0.73 0.80 9.79%

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