[GLBHD] QoQ TTM Result on 31-Mar-2005 [#3]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 4.34%
YoY- -60.6%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 99,699 107,916 113,611 112,138 112,615 107,467 97,599 1.42%
PBT -17,828 -19,811 -19,883 -8,023 -18,121 -17,776 -17,616 0.79%
Tax -9,815 -9,906 -9,952 -7,509 1,884 1,760 1,520 -
NP -27,643 -29,717 -29,835 -15,532 -16,237 -16,016 -16,096 43.26%
-
NP to SH -25,777 -28,037 -28,195 -15,532 -16,237 -16,016 -16,096 36.76%
-
Tax Rate - - - - - - - -
Total Cost 127,342 137,633 143,446 127,670 128,852 123,483 113,695 7.82%
-
Net Worth 143,234 108,662 107,737 119,095 111,466 97,499 97,768 28.90%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 143,234 108,662 107,737 119,095 111,466 97,499 97,768 28.90%
NOSH 207,586 208,965 207,188 205,336 195,555 191,176 195,536 4.05%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -27.73% -27.54% -26.26% -13.85% -14.42% -14.90% -16.49% -
ROE -18.00% -25.80% -26.17% -13.04% -14.57% -16.43% -16.46% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 48.03 51.64 54.83 54.61 57.59 56.21 49.91 -2.52%
EPS -12.42 -13.42 -13.61 -7.56 -8.30 -8.38 -8.23 31.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.52 0.52 0.58 0.57 0.51 0.50 23.87%
Adjusted Per Share Value based on latest NOSH - 205,336
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 44.73 48.41 50.97 50.31 50.52 48.21 43.78 1.43%
EPS -11.56 -12.58 -12.65 -6.97 -7.28 -7.18 -7.22 36.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6426 0.4875 0.4833 0.5343 0.50 0.4374 0.4386 28.90%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.50 0.58 0.56 0.84 1.11 1.69 1.78 -
P/RPS 1.04 1.12 1.02 1.54 1.93 3.01 3.57 -55.95%
P/EPS -4.03 -4.32 -4.12 -11.10 -13.37 -20.17 -21.62 -67.26%
EY -24.83 -23.13 -24.30 -9.00 -7.48 -4.96 -4.62 205.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.12 1.08 1.45 1.95 3.31 3.56 -65.44%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 29/11/05 29/08/05 25/05/05 25/02/05 26/11/04 27/08/04 -
Price 0.55 0.52 0.62 0.61 1.00 1.30 1.76 -
P/RPS 1.15 1.01 1.13 1.12 1.74 2.31 3.53 -52.55%
P/EPS -4.43 -3.88 -4.56 -8.06 -12.04 -15.52 -21.38 -64.88%
EY -22.58 -25.80 -21.95 -12.40 -8.30 -6.44 -4.68 184.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.00 1.19 1.05 1.75 2.55 3.52 -62.65%

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