[GLBHD] QoQ Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 102.02%
YoY- 26.34%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 100,225 70,781 49,014 23,744 113,611 86,125 62,925 36.50%
PBT -4,713 2,411 2,475 918 -28,381 3,887 420 -
Tax 601 -1,136 -891 -352 -1,811 -8,767 -1,029 -
NP -4,112 1,275 1,584 566 -30,192 -4,880 -609 258.48%
-
NP to SH -3,885 1,502 1,811 566 -28,080 -4,880 -609 245.13%
-
Tax Rate - 47.12% 36.00% 38.34% - 225.55% 245.00% -
Total Cost 104,337 69,506 47,430 23,178 143,803 91,005 63,534 39.32%
-
Net Worth 138,531 146,027 143,631 108,662 136,734 115,526 111,977 15.28%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 138,531 146,027 143,631 108,662 136,734 115,526 111,977 15.28%
NOSH 209,896 208,611 208,160 208,965 201,079 199,183 196,451 4.52%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -4.10% 1.80% 3.23% 2.38% -26.57% -5.67% -0.97% -
ROE -2.80% 1.03% 1.26% 0.52% -20.54% -4.22% -0.54% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 47.75 33.93 23.55 11.36 56.50 43.24 32.03 30.59%
EPS -1.86 0.72 0.87 0.29 -13.97 -0.31 -0.31 231.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.70 0.69 0.52 0.68 0.58 0.57 10.29%
Adjusted Per Share Value based on latest NOSH - 208,965
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 46.41 32.78 22.70 11.00 52.61 39.88 29.14 36.49%
EPS -1.80 0.70 0.84 0.26 -13.00 -2.26 -0.28 246.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6415 0.6762 0.6651 0.5032 0.6332 0.535 0.5185 15.29%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.51 0.55 0.50 0.58 0.56 0.84 1.11 -
P/RPS 1.07 1.62 2.12 5.10 0.99 1.94 3.47 -54.45%
P/EPS -27.55 76.39 57.47 214.13 -4.01 -34.29 -358.06 -81.99%
EY -3.63 1.31 1.74 0.47 -24.94 -2.92 -0.28 454.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.79 0.72 1.12 0.82 1.45 1.95 -46.26%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 22/05/06 23/02/06 29/11/05 29/08/05 25/05/05 25/02/05 -
Price 0.51 0.51 0.55 0.52 0.62 0.61 1.00 -
P/RPS 1.07 1.50 2.34 4.58 1.10 1.41 3.12 -51.10%
P/EPS -27.55 70.83 63.22 191.98 -4.44 -24.90 -322.58 -80.69%
EY -3.63 1.41 1.58 0.52 -22.52 -4.02 -0.31 417.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.73 0.80 1.00 0.91 1.05 1.75 -42.23%

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