[GLBHD] YoY Cumulative Quarter 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- -235.94%
YoY- -1168.42%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 121,080 68,401 49,014 62,925 47,909 36,015 68,076 10.06%
PBT 22,594 4,944 2,475 420 1,449 2,093 1,236 62.26%
Tax -5,014 -963 -891 -1,029 -1,392 -66 4,108 -
NP 17,580 3,981 1,584 -609 57 2,027 5,344 21.94%
-
NP to SH 17,580 3,981 1,811 -609 57 2,027 5,344 21.94%
-
Tax Rate 22.19% 19.48% 36.00% 245.00% 96.07% 3.15% -332.36% -
Total Cost 103,500 64,420 47,430 63,534 47,852 33,988 62,732 8.69%
-
Net Worth 187,255 155,408 143,631 111,977 116,588 135,770 17,503 48.41%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 187,255 155,408 143,631 111,977 116,588 135,770 17,503 48.41%
NOSH 220,300 212,887 208,160 196,451 194,313 191,226 27,349 41.56%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 14.52% 5.82% 3.23% -0.97% 0.12% 5.63% 7.85% -
ROE 9.39% 2.56% 1.26% -0.54% 0.05% 1.49% 30.53% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 54.96 32.13 23.55 32.03 24.66 18.83 248.92 -22.24%
EPS 7.98 1.87 0.87 -0.31 0.03 1.06 19.54 -13.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.73 0.69 0.57 0.60 0.71 0.64 4.84%
Adjusted Per Share Value based on latest NOSH - 195,555
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 54.32 30.69 21.99 28.23 21.49 16.16 30.54 10.06%
EPS 7.89 1.79 0.81 -0.27 0.03 0.91 2.40 21.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.6972 0.6443 0.5023 0.523 0.6091 0.0785 48.41%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.94 0.60 0.50 1.11 3.32 1.23 1.50 -
P/RPS 1.71 1.87 2.12 3.47 13.47 6.53 0.60 19.06%
P/EPS 11.78 32.09 57.47 -358.06 11,317.92 116.04 7.68 7.38%
EY 8.49 3.12 1.74 -0.28 0.01 0.86 13.03 -6.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.82 0.72 1.95 5.53 1.73 2.34 -11.68%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 20/02/08 28/02/07 23/02/06 25/02/05 27/02/04 26/02/03 31/01/02 -
Price 0.93 0.63 0.55 1.00 3.04 1.36 1.67 -
P/RPS 1.69 1.96 2.34 3.12 12.33 7.22 0.67 16.66%
P/EPS 11.65 33.69 63.22 -322.58 10,363.40 128.30 8.55 5.28%
EY 8.58 2.97 1.58 -0.31 0.01 0.78 11.70 -5.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.86 0.80 1.75 5.07 1.92 2.61 -13.53%

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