[GLBHD] QoQ Quarter Result on 31-Dec-2005 [#2]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 98.68%
YoY- 214.02%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 31,810 29,444 21,767 25,269 23,744 27,486 23,200 23.39%
PBT 2,023 -7,124 -64 1,557 918 -24,610 4,307 -39.54%
Tax -399 1,737 -245 -539 -352 -346 -8,578 -87.04%
NP 1,624 -5,387 -309 1,018 566 -24,956 -4,271 -
-
NP to SH 1,624 -5,387 -309 1,204 606 -23,316 -4,271 -
-
Tax Rate 19.72% - - 34.62% 38.34% - 199.16% -
Total Cost 30,186 34,831 22,076 24,251 23,178 52,442 27,471 6.47%
-
Net Worth 141,309 138,824 144,199 143,234 108,662 107,737 119,095 12.06%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 141,309 138,824 144,199 143,234 108,662 107,737 119,095 12.06%
NOSH 210,909 210,339 205,999 207,586 208,965 207,188 205,336 1.79%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 5.11% -18.30% -1.42% 4.03% 2.38% -90.80% -18.41% -
ROE 1.15% -3.88% -0.21% 0.84% 0.56% -21.64% -3.59% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 15.08 14.00 10.57 12.17 11.36 13.27 11.30 21.19%
EPS 0.77 -2.56 -0.15 0.58 0.29 -11.25 -0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.66 0.70 0.69 0.52 0.52 0.58 10.08%
Adjusted Per Share Value based on latest NOSH - 207,586
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 14.27 13.21 9.76 11.34 10.65 12.33 10.41 23.37%
EPS 0.73 -2.42 -0.14 0.54 0.27 -10.46 -1.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6339 0.6228 0.6469 0.6426 0.4875 0.4833 0.5343 12.05%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.50 0.51 0.55 0.50 0.58 0.56 0.84 -
P/RPS 3.32 3.64 5.21 4.11 5.10 4.22 7.43 -41.52%
P/EPS 64.94 -19.91 -366.67 86.21 200.00 -4.98 -40.38 -
EY 1.54 -5.02 -0.27 1.16 0.50 -20.10 -2.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.77 0.79 0.72 1.12 1.08 1.45 -35.53%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 29/08/06 22/05/06 23/02/06 29/11/05 29/08/05 25/05/05 -
Price 0.67 0.51 0.51 0.55 0.52 0.62 0.61 -
P/RPS 4.44 3.64 4.83 4.52 4.58 4.67 5.40 -12.22%
P/EPS 87.01 -19.91 -340.00 94.83 179.31 -5.51 -29.33 -
EY 1.15 -5.02 -0.29 1.05 0.56 -18.15 -3.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.77 0.73 0.80 1.00 1.19 1.05 -3.19%

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