[GLBHD] QoQ Cumulative Quarter Result on 30-Jun-2007 [#4]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 68.33%
YoY- 463.6%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 181,605 121,080 49,584 150,691 102,943 68,401 31,810 219.09%
PBT 36,202 22,594 9,540 15,813 9,059 4,944 2,023 582.96%
Tax -8,006 -5,014 -2,075 -1,687 -667 -963 -399 637.06%
NP 28,196 17,580 7,465 14,126 8,392 3,981 1,624 569.34%
-
NP to SH 28,196 17,580 7,465 14,126 8,392 3,981 1,624 569.34%
-
Tax Rate 22.11% 22.19% 21.75% 10.67% 7.36% 19.48% 19.72% -
Total Cost 153,409 103,500 42,119 136,565 94,551 64,420 30,186 195.30%
-
Net Worth 196,050 187,255 178,894 166,848 161,799 155,408 141,309 24.36%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - 4,333 - - - -
Div Payout % - - - 30.68% - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 196,050 187,255 178,894 166,848 161,799 155,408 141,309 24.36%
NOSH 220,281 220,300 220,857 216,687 215,732 212,887 210,909 2.93%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 15.53% 14.52% 15.06% 9.37% 8.15% 5.82% 5.11% -
ROE 14.38% 9.39% 4.17% 8.47% 5.19% 2.56% 1.15% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 82.44 54.96 22.45 69.54 47.72 32.13 15.08 210.00%
EPS 12.80 7.98 3.38 6.52 3.89 1.87 0.77 550.23%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.89 0.85 0.81 0.77 0.75 0.73 0.67 20.81%
Adjusted Per Share Value based on latest NOSH - 222,260
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 84.10 56.07 22.96 69.78 47.67 31.68 14.73 219.10%
EPS 13.06 8.14 3.46 6.54 3.89 1.84 0.75 570.65%
DPS 0.00 0.00 0.00 2.01 0.00 0.00 0.00 -
NAPS 0.9079 0.8671 0.8284 0.7726 0.7493 0.7197 0.6544 24.36%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.81 0.94 0.80 0.83 0.59 0.60 0.50 -
P/RPS 0.98 1.71 3.56 1.19 1.24 1.87 3.32 -55.63%
P/EPS 6.33 11.78 23.67 12.73 15.17 32.09 64.94 -78.78%
EY 15.80 8.49 4.23 7.85 6.59 3.12 1.54 371.49%
DY 0.00 0.00 0.00 2.41 0.00 0.00 0.00 -
P/NAPS 0.91 1.11 0.99 1.08 0.79 0.82 0.75 13.74%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 20/02/08 20/11/07 28/08/07 29/05/07 28/02/07 27/11/06 -
Price 0.90 0.93 0.94 0.71 0.58 0.63 0.67 -
P/RPS 1.09 1.69 4.19 1.02 1.22 1.96 4.44 -60.75%
P/EPS 7.03 11.65 27.81 10.89 14.91 33.69 87.01 -81.28%
EY 14.22 8.58 3.60 9.18 6.71 2.97 1.15 433.91%
DY 0.00 0.00 0.00 2.82 0.00 0.00 0.00 -
P/NAPS 1.01 1.09 1.16 0.92 0.77 0.86 1.00 0.66%

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