[GLBHD] QoQ TTM Result on 31-Dec-2004 [#2]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -1.38%
YoY- -396.54%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 107,916 113,611 112,138 112,615 107,467 97,599 84,765 17.44%
PBT -19,811 -19,883 -8,023 -18,121 -17,776 -17,616 -6,767 104.51%
Tax -9,906 -9,952 -7,509 1,884 1,760 1,520 -2,904 126.43%
NP -29,717 -29,835 -15,532 -16,237 -16,016 -16,096 -9,671 111.21%
-
NP to SH -28,037 -28,195 -15,532 -16,237 -16,016 -16,096 -9,671 103.18%
-
Tax Rate - - - - - - - -
Total Cost 137,633 143,446 127,670 128,852 123,483 113,695 94,436 28.51%
-
Net Worth 108,662 107,737 119,095 111,466 97,499 97,768 111,416 -1.65%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 108,662 107,737 119,095 111,466 97,499 97,768 111,416 -1.65%
NOSH 208,965 207,188 205,336 195,555 191,176 195,536 195,468 4.54%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -27.54% -26.26% -13.85% -14.42% -14.90% -16.49% -11.41% -
ROE -25.80% -26.17% -13.04% -14.57% -16.43% -16.46% -8.68% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 51.64 54.83 54.61 57.59 56.21 49.91 43.37 12.32%
EPS -13.42 -13.61 -7.56 -8.30 -8.38 -8.23 -4.95 94.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.52 0.58 0.57 0.51 0.50 0.57 -5.93%
Adjusted Per Share Value based on latest NOSH - 195,555
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 48.41 50.97 50.31 50.52 48.21 43.78 38.03 17.43%
EPS -12.58 -12.65 -6.97 -7.28 -7.18 -7.22 -4.34 103.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4875 0.4833 0.5343 0.50 0.4374 0.4386 0.4998 -1.64%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.58 0.56 0.84 1.11 1.69 1.78 2.45 -
P/RPS 1.12 1.02 1.54 1.93 3.01 3.57 5.65 -65.96%
P/EPS -4.32 -4.12 -11.10 -13.37 -20.17 -21.62 -49.52 -80.30%
EY -23.13 -24.30 -9.00 -7.48 -4.96 -4.62 -2.02 407.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.08 1.45 1.95 3.31 3.56 4.30 -59.18%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 29/08/05 25/05/05 25/02/05 26/11/04 27/08/04 28/05/04 -
Price 0.52 0.62 0.61 1.00 1.30 1.76 1.79 -
P/RPS 1.01 1.13 1.12 1.74 2.31 3.53 4.13 -60.86%
P/EPS -3.88 -4.56 -8.06 -12.04 -15.52 -21.38 -36.18 -77.39%
EY -25.80 -21.95 -12.40 -8.30 -6.44 -4.68 -2.76 343.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.19 1.05 1.75 2.55 3.52 3.14 -53.33%

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