[GLBHD] YoY Cumulative Quarter Result on 31-Mar-2007 [#3]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 110.8%
YoY- 458.72%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 171,148 147,094 181,605 102,943 70,781 86,125 70,402 15.94%
PBT 22,687 16,404 36,202 9,059 2,411 3,887 -4,288 -
Tax -6,129 -3,630 -8,006 -667 -1,136 -8,767 -578 48.19%
NP 16,558 12,774 28,196 8,392 1,275 -4,880 -4,866 -
-
NP to SH 16,611 12,774 28,196 8,392 1,502 -4,880 -4,866 -
-
Tax Rate 27.02% 22.13% 22.11% 7.36% 47.12% 225.55% - -
Total Cost 154,590 134,320 153,409 94,551 69,506 91,005 75,268 12.73%
-
Net Worth 395,604 217,289 196,050 161,799 146,027 115,526 110,709 23.63%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 395,604 217,289 196,050 161,799 146,027 115,526 110,709 23.63%
NOSH 218,565 219,484 220,281 215,732 208,611 199,183 194,227 1.98%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 9.67% 8.68% 15.53% 8.15% 1.80% -5.67% -6.91% -
ROE 4.20% 5.88% 14.38% 5.19% 1.03% -4.22% -4.40% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 78.31 67.02 82.44 47.72 33.93 43.24 36.25 13.69%
EPS 7.60 5.82 12.80 3.89 0.72 -0.31 -3.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 0.99 0.89 0.75 0.70 0.58 0.57 21.22%
Adjusted Per Share Value based on latest NOSH - 222,777
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 76.78 65.99 81.47 46.18 31.75 38.64 31.58 15.95%
EPS 7.45 5.73 12.65 3.76 0.67 -2.19 -2.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7747 0.9748 0.8795 0.7258 0.6551 0.5183 0.4967 23.63%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.93 0.50 0.81 0.59 0.55 0.84 2.45 -
P/RPS 1.19 0.75 0.98 1.24 1.62 1.94 6.76 -25.12%
P/EPS 12.24 8.59 6.33 15.17 76.39 -34.29 -97.79 -
EY 8.17 11.64 15.80 6.59 1.31 -2.92 -1.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.91 0.79 0.79 1.45 4.30 -29.89%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 25/05/09 21/05/08 29/05/07 22/05/06 25/05/05 28/05/04 -
Price 0.76 0.74 0.90 0.58 0.51 0.61 1.79 -
P/RPS 0.97 1.10 1.09 1.22 1.50 1.41 4.94 -23.75%
P/EPS 10.00 12.71 7.03 14.91 70.83 -24.90 -71.45 -
EY 10.00 7.86 14.22 6.71 1.41 -4.02 -1.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.75 1.01 0.77 0.73 1.05 3.14 -28.47%

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