[GLBHD] QoQ Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -235.94%
YoY- -1168.42%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 23,744 113,611 86,125 62,925 29,439 96,415 70,402 -51.51%
PBT 918 -28,381 3,887 420 846 -17,413 -4,288 -
Tax -352 -1,811 -8,767 -1,029 -398 1,519 -578 -28.13%
NP 566 -30,192 -4,880 -609 448 -15,894 -4,866 -
-
NP to SH 566 -28,080 -4,880 -609 448 -15,894 -4,866 -
-
Tax Rate 38.34% - 225.55% 245.00% 47.04% - - -
Total Cost 23,178 143,803 91,005 63,534 28,991 112,309 75,268 -54.36%
-
Net Worth 108,662 136,734 115,526 111,977 97,499 104,962 110,709 -1.23%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 108,662 136,734 115,526 111,977 97,499 104,962 110,709 -1.23%
NOSH 208,965 201,079 199,183 196,451 191,176 194,375 194,227 4.99%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.38% -26.57% -5.67% -0.97% 1.52% -16.48% -6.91% -
ROE 0.52% -20.54% -4.22% -0.54% 0.46% -15.14% -4.40% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 11.36 56.50 43.24 32.03 15.40 49.60 36.25 -53.83%
EPS 0.29 -13.97 -0.31 -0.31 0.23 -3.32 -3.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.68 0.58 0.57 0.51 0.54 0.57 -5.93%
Adjusted Per Share Value based on latest NOSH - 195,555
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 10.65 50.97 38.64 28.23 13.21 43.25 31.58 -51.51%
EPS 0.25 -12.60 -2.19 -0.27 0.20 -7.13 -2.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4875 0.6134 0.5183 0.5023 0.4374 0.4709 0.4967 -1.23%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.58 0.56 0.84 1.11 1.69 1.78 2.45 -
P/RPS 5.10 0.99 1.94 3.47 10.97 3.59 6.76 -17.11%
P/EPS 214.13 -4.01 -34.29 -358.06 721.18 -21.77 -97.79 -
EY 0.47 -24.94 -2.92 -0.28 0.14 -4.59 -1.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.82 1.45 1.95 3.31 3.30 4.30 -59.18%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 29/08/05 25/05/05 25/02/05 26/11/04 27/08/04 28/05/04 -
Price 0.52 0.62 0.61 1.00 1.30 1.76 1.79 -
P/RPS 4.58 1.10 1.41 3.12 8.44 3.55 4.94 -4.91%
P/EPS 191.98 -4.44 -24.90 -322.58 554.75 -21.52 -71.45 -
EY 0.52 -22.52 -4.02 -0.31 0.18 -4.65 -1.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.91 1.05 1.75 2.55 3.26 3.14 -53.33%

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