[GLBHD] QoQ Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -434.21%
YoY- -0.29%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 98,028 94,976 113,611 114,833 125,850 117,756 96,415 1.10%
PBT 4,950 3,672 -28,381 5,182 840 3,384 -17,413 -
Tax -1,782 -1,408 -1,811 -11,689 -2,058 -1,592 1,519 -
NP 3,168 2,264 -30,192 -6,506 -1,218 1,792 -15,894 -
-
NP to SH 3,622 2,264 -28,080 -6,506 -1,218 1,792 -15,894 -
-
Tax Rate 36.00% 38.34% - 225.57% 245.00% 47.04% - -
Total Cost 94,860 92,712 143,803 121,339 127,068 115,964 112,309 -10.61%
-
Net Worth 143,631 108,662 136,734 115,526 111,977 97,499 104,962 23.18%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 143,631 108,662 136,734 115,526 111,977 97,499 104,962 23.18%
NOSH 208,160 208,965 201,079 199,183 196,451 191,176 194,375 4.66%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.23% 2.38% -26.57% -5.67% -0.97% 1.52% -16.48% -
ROE 2.52% 2.08% -20.54% -5.63% -1.09% 1.84% -15.14% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 47.09 45.45 56.50 57.65 64.06 61.60 49.60 -3.39%
EPS 1.74 1.16 -13.97 -0.41 -0.62 0.92 -3.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.52 0.68 0.58 0.57 0.51 0.54 17.69%
Adjusted Per Share Value based on latest NOSH - 205,336
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 43.98 42.61 50.97 51.52 56.46 52.83 43.25 1.11%
EPS 1.62 1.02 -12.60 -2.92 -0.55 0.80 -7.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6443 0.4875 0.6134 0.5183 0.5023 0.4374 0.4709 23.17%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.50 0.58 0.56 0.84 1.11 1.69 1.78 -
P/RPS 1.06 1.28 0.99 1.46 1.73 2.74 3.59 -55.56%
P/EPS 28.74 53.53 -4.01 -25.71 -179.03 180.29 -21.77 -
EY 3.48 1.87 -24.94 -3.89 -0.56 0.55 -4.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.12 0.82 1.45 1.95 3.31 3.30 -63.65%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 29/11/05 29/08/05 25/05/05 25/02/05 26/11/04 27/08/04 -
Price 0.55 0.52 0.62 0.61 1.00 1.30 1.76 -
P/RPS 1.17 1.14 1.10 1.06 1.56 2.11 3.55 -52.19%
P/EPS 31.61 48.00 -4.44 -18.67 -161.29 138.69 -21.52 -
EY 3.16 2.08 -22.52 -5.36 -0.62 0.72 -4.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.00 0.91 1.05 1.75 2.55 3.26 -60.70%

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