[GLBHD] YoY TTM Result on 30-Jun-2005 [#4]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -81.53%
YoY- -75.17%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 268,093 141,732 100,224 113,611 97,599 75,353 104,129 17.05%
PBT 50,052 15,814 -4,713 -19,883 -17,616 1,657 3,634 54.76%
Tax -10,531 -1,687 601 -9,952 1,520 -2,433 8,490 -
NP 39,521 14,127 -4,112 -29,835 -16,096 -776 12,124 21.74%
-
NP to SH 39,521 14,127 -3,886 -28,195 -16,096 -776 12,124 21.74%
-
Tax Rate 21.04% 10.67% - - - 146.83% -233.63% -
Total Cost 228,572 127,605 104,336 143,446 113,695 76,129 92,005 16.36%
-
Net Worth 204,749 171,140 138,824 107,737 97,768 136,147 137,287 6.88%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - 4,445 - - - - - -
Div Payout % - 31.47% - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 204,749 171,140 138,824 107,737 97,768 136,147 137,287 6.88%
NOSH 220,160 222,260 210,339 207,188 195,536 191,756 196,124 1.94%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 14.74% 9.97% -4.10% -26.26% -16.49% -1.03% 11.64% -
ROE 19.30% 8.25% -2.80% -26.17% -16.46% -0.57% 8.83% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 121.77 63.77 47.65 54.83 49.91 39.30 53.09 14.82%
EPS 17.95 6.36 -1.85 -13.61 -8.23 -0.40 6.18 19.42%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.77 0.66 0.52 0.50 0.71 0.70 4.84%
Adjusted Per Share Value based on latest NOSH - 207,188
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 120.27 63.58 44.96 50.97 43.78 33.80 46.71 17.05%
EPS 17.73 6.34 -1.74 -12.65 -7.22 -0.35 5.44 21.74%
DPS 0.00 1.99 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9185 0.7677 0.6228 0.4833 0.4386 0.6108 0.6159 6.88%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.84 0.83 0.51 0.56 1.78 1.58 1.57 -
P/RPS 0.69 1.30 1.07 1.02 3.57 4.02 2.96 -21.53%
P/EPS 4.68 13.06 -27.61 -4.12 -21.62 -390.43 25.40 -24.54%
EY 21.37 7.66 -3.62 -24.30 -4.62 -0.26 3.94 32.51%
DY 0.00 2.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.08 0.77 1.08 3.56 2.23 2.24 -14.08%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 28/08/07 29/08/06 29/08/05 27/08/04 29/08/03 30/08/02 -
Price 0.75 0.71 0.51 0.62 1.76 1.47 1.45 -
P/RPS 0.62 1.11 1.07 1.13 3.53 3.74 2.73 -21.87%
P/EPS 4.18 11.17 -27.61 -4.56 -21.38 -363.25 23.46 -24.96%
EY 23.93 8.95 -3.62 -21.95 -4.68 -0.28 4.26 33.29%
DY 0.00 2.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.92 0.77 1.19 3.52 2.07 2.07 -14.46%

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