[GLBHD] QoQ Quarter Result on 30-Jun-2006 [#4]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -1643.37%
YoY- 76.9%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 34,541 27,635 31,810 29,444 21,767 25,269 23,744 28.41%
PBT 4,115 2,921 2,023 -7,124 -64 1,557 918 172.11%
Tax 296 -564 -399 1,737 -245 -539 -352 -
NP 4,411 2,357 1,624 -5,387 -309 1,018 566 293.57%
-
NP to SH 4,411 2,357 1,624 -5,387 -309 1,204 606 276.04%
-
Tax Rate -7.19% 19.31% 19.72% - - 34.62% 38.34% -
Total Cost 30,130 25,278 30,186 34,831 22,076 24,251 23,178 19.12%
-
Net Worth 167,083 156,419 141,309 138,824 144,199 143,234 108,662 33.25%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 167,083 156,419 141,309 138,824 144,199 143,234 108,662 33.25%
NOSH 222,777 214,272 210,909 210,339 205,999 207,586 208,965 4.36%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 12.77% 8.53% 5.11% -18.30% -1.42% 4.03% 2.38% -
ROE 2.64% 1.51% 1.15% -3.88% -0.21% 0.84% 0.56% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 15.50 12.90 15.08 14.00 10.57 12.17 11.36 23.04%
EPS 1.98 1.10 0.77 -2.56 -0.15 0.58 0.29 260.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.73 0.67 0.66 0.70 0.69 0.52 27.68%
Adjusted Per Share Value based on latest NOSH - 210,339
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 16.00 12.80 14.73 13.63 10.08 11.70 11.00 28.40%
EPS 2.04 1.09 0.75 -2.49 -0.14 0.56 0.28 276.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7737 0.7243 0.6544 0.6429 0.6678 0.6633 0.5032 33.25%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.59 0.60 0.50 0.51 0.55 0.50 0.58 -
P/RPS 3.81 4.65 3.32 3.64 5.21 4.11 5.10 -17.68%
P/EPS 29.80 54.55 64.94 -19.91 -366.67 86.21 200.00 -71.92%
EY 3.36 1.83 1.54 -5.02 -0.27 1.16 0.50 256.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.82 0.75 0.77 0.79 0.72 1.12 -20.77%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 28/02/07 27/11/06 29/08/06 22/05/06 23/02/06 29/11/05 -
Price 0.58 0.63 0.67 0.51 0.51 0.55 0.52 -
P/RPS 3.74 4.88 4.44 3.64 4.83 4.52 4.58 -12.64%
P/EPS 29.29 57.27 87.01 -19.91 -340.00 94.83 179.31 -70.15%
EY 3.41 1.75 1.15 -5.02 -0.29 1.05 0.56 233.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.86 1.00 0.77 0.73 0.80 1.00 -16.00%

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