[GLBHD] QoQ Quarter Result on 31-Dec-2006 [#2]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 45.14%
YoY- 95.76%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 49,584 47,746 34,541 27,635 31,810 29,444 21,767 73.03%
PBT 9,540 6,755 4,115 2,921 2,023 -7,124 -64 -
Tax -2,075 -1,020 296 -564 -399 1,737 -245 314.95%
NP 7,465 5,735 4,411 2,357 1,624 -5,387 -309 -
-
NP to SH 7,465 5,735 4,411 2,357 1,624 -5,387 -309 -
-
Tax Rate 21.75% 15.10% -7.19% 19.31% 19.72% - - -
Total Cost 42,119 42,011 30,130 25,278 30,186 34,831 22,076 53.76%
-
Net Worth 178,894 171,140 167,083 156,419 141,309 138,824 144,199 15.44%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 4,445 - - - - - -
Div Payout % - 77.51% - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 178,894 171,140 167,083 156,419 141,309 138,824 144,199 15.44%
NOSH 220,857 222,260 222,777 214,272 210,909 210,339 205,999 4.74%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 15.06% 12.01% 12.77% 8.53% 5.11% -18.30% -1.42% -
ROE 4.17% 3.35% 2.64% 1.51% 1.15% -3.88% -0.21% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 22.45 21.48 15.50 12.90 15.08 14.00 10.57 65.15%
EPS 3.38 2.57 1.98 1.10 0.77 -2.56 -0.15 -
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.77 0.75 0.73 0.67 0.66 0.70 10.20%
Adjusted Per Share Value based on latest NOSH - 214,272
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 22.24 21.42 15.50 12.40 14.27 13.21 9.76 73.07%
EPS 3.35 2.57 1.98 1.06 0.73 -2.42 -0.14 -
DPS 0.00 1.99 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8025 0.7677 0.7495 0.7017 0.6339 0.6228 0.6469 15.43%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.80 0.83 0.59 0.60 0.50 0.51 0.55 -
P/RPS 3.56 3.86 3.81 4.65 3.32 3.64 5.21 -22.40%
P/EPS 23.67 32.17 29.80 54.55 64.94 -19.91 -366.67 -
EY 4.23 3.11 3.36 1.83 1.54 -5.02 -0.27 -
DY 0.00 2.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.08 0.79 0.82 0.75 0.77 0.79 16.21%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 28/08/07 29/05/07 28/02/07 27/11/06 29/08/06 22/05/06 -
Price 0.94 0.71 0.58 0.63 0.67 0.51 0.51 -
P/RPS 4.19 3.31 3.74 4.88 4.44 3.64 4.83 -9.03%
P/EPS 27.81 27.52 29.29 57.27 87.01 -19.91 -340.00 -
EY 3.60 3.63 3.41 1.75 1.15 -5.02 -0.29 -
DY 0.00 2.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.92 0.77 0.86 1.00 0.77 0.73 36.13%

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