[GLBHD] YoY Annual (Unaudited) Result on 30-Jun-2004 [#4]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
YoY- -670.06%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 150,691 100,225 113,611 96,415 75,353 86,278 52,214 19.31%
PBT 15,813 -4,713 -28,381 -17,413 821 9,535 -7,648 -
Tax -1,687 601 -1,811 1,519 -2,885 -2,292 7,648 -
NP 14,126 -4,112 -30,192 -15,894 -2,064 7,243 0 -
-
NP to SH 14,126 -3,885 -28,080 -15,894 -2,064 7,243 -7,168 -
-
Tax Rate 10.67% - - - 351.40% 24.04% - -
Total Cost 136,565 104,337 143,803 112,309 77,417 79,035 52,214 17.37%
-
Net Worth 166,848 138,531 136,734 104,962 117,050 72,429 -19,625 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 4,333 - - - - - - -
Div Payout % 30.68% - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 166,848 138,531 136,734 104,962 117,050 72,429 -19,625 -
NOSH 216,687 209,896 201,079 194,375 191,886 103,471 19,988 48.74%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 9.37% -4.10% -26.57% -16.48% -2.74% 8.39% 0.00% -
ROE 8.47% -2.80% -20.54% -15.14% -1.76% 10.00% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 69.54 47.75 56.50 49.60 39.27 83.38 261.22 -19.78%
EPS 6.52 -1.86 -13.97 -3.32 -1.08 7.00 -35.86 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.66 0.68 0.54 0.61 0.70 -0.9818 -
Adjusted Per Share Value based on latest NOSH - 195,536
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 67.60 44.96 50.97 43.25 33.80 38.70 23.42 19.31%
EPS 6.34 -1.74 -12.60 -7.13 -0.93 3.25 -3.22 -
DPS 1.94 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7485 0.6215 0.6134 0.4709 0.5251 0.3249 -0.088 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.83 0.51 0.56 1.78 1.58 1.57 0.43 -
P/RPS 1.19 1.07 0.99 3.59 4.02 1.88 0.16 39.69%
P/EPS 12.73 -27.55 -4.01 -21.77 -146.89 22.43 -1.20 -
EY 7.85 -3.63 -24.94 -4.59 -0.68 4.46 -83.40 -
DY 2.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.77 0.82 3.30 2.59 2.24 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 29/08/06 29/08/05 27/08/04 29/08/03 30/08/02 30/08/01 -
Price 0.71 0.51 0.62 1.76 1.47 1.45 1.31 -
P/RPS 1.02 1.07 1.10 3.55 3.74 1.74 0.50 12.61%
P/EPS 10.89 -27.55 -4.44 -21.52 -136.66 20.71 -3.65 -
EY 9.18 -3.63 -22.52 -4.65 -0.73 4.83 -27.37 -
DY 2.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.77 0.91 3.26 2.41 2.07 0.00 -

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