[GLBHD] QoQ Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 59.98%
YoY- 397.37%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 127,240 100,225 94,374 98,028 94,976 113,611 114,833 7.07%
PBT 8,092 -4,713 3,214 4,950 3,672 -28,381 5,182 34.56%
Tax -1,596 601 -1,514 -1,782 -1,408 -1,811 -11,689 -73.45%
NP 6,496 -4,112 1,700 3,168 2,264 -30,192 -6,506 -
-
NP to SH 6,496 -3,885 2,002 3,622 2,264 -28,080 -6,506 -
-
Tax Rate 19.72% - 47.11% 36.00% 38.34% - 225.57% -
Total Cost 120,744 104,337 92,674 94,860 92,712 143,803 121,339 -0.32%
-
Net Worth 141,309 138,531 146,027 143,631 108,662 136,734 115,526 14.35%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 141,309 138,531 146,027 143,631 108,662 136,734 115,526 14.35%
NOSH 210,909 209,896 208,611 208,160 208,965 201,079 199,183 3.88%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 5.11% -4.10% 1.80% 3.23% 2.38% -26.57% -5.67% -
ROE 4.60% -2.80% 1.37% 2.52% 2.08% -20.54% -5.63% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 60.33 47.75 45.24 47.09 45.45 56.50 57.65 3.07%
EPS 3.08 -1.86 0.96 1.74 1.16 -13.97 -0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.66 0.70 0.69 0.52 0.68 0.58 10.08%
Adjusted Per Share Value based on latest NOSH - 207,586
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 58.92 46.41 43.70 45.39 43.98 52.61 53.18 7.06%
EPS 3.01 -1.80 0.93 1.68 1.05 -13.00 -3.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6544 0.6415 0.6762 0.6651 0.5032 0.6332 0.535 14.35%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.50 0.51 0.55 0.50 0.58 0.56 0.84 -
P/RPS 0.83 1.07 1.22 1.06 1.28 0.99 1.46 -31.35%
P/EPS 16.23 -27.55 57.29 28.74 53.53 -4.01 -25.71 -
EY 6.16 -3.63 1.75 3.48 1.87 -24.94 -3.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.77 0.79 0.72 1.12 0.82 1.45 -35.53%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 29/08/06 22/05/06 23/02/06 29/11/05 29/08/05 25/05/05 -
Price 0.67 0.51 0.51 0.55 0.52 0.62 0.61 -
P/RPS 1.11 1.07 1.13 1.17 1.14 1.10 1.06 3.11%
P/EPS 21.75 -27.55 53.13 31.61 48.00 -4.44 -18.67 -
EY 4.60 -3.63 1.88 3.16 2.08 -22.52 -5.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.77 0.73 0.80 1.00 0.91 1.05 -3.19%

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