[GLBHD] QoQ TTM Result on 30-Sep-2006 [#1]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 26.2%
YoY- 89.77%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 141,732 123,430 110,656 108,290 100,224 98,266 99,699 26.51%
PBT 15,814 1,935 -2,244 -3,608 -4,713 -22,199 -17,828 -
Tax -1,687 1,070 529 554 601 -1,482 -9,815 -69.18%
NP 14,127 3,005 -1,715 -3,054 -4,112 -23,681 -27,643 -
-
NP to SH 14,127 3,005 -1,715 -2,868 -3,886 -21,815 -25,777 -
-
Tax Rate 10.67% -55.30% - - - - - -
Total Cost 127,605 120,425 112,371 111,344 104,336 121,947 127,342 0.13%
-
Net Worth 171,140 167,083 156,419 141,309 138,824 144,199 143,234 12.63%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 4,445 - - - - - - -
Div Payout % 31.47% - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 171,140 167,083 156,419 141,309 138,824 144,199 143,234 12.63%
NOSH 222,260 222,777 214,272 210,909 210,339 205,999 207,586 4.67%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 9.97% 2.43% -1.55% -2.82% -4.10% -24.10% -27.73% -
ROE 8.25% 1.80% -1.10% -2.03% -2.80% -15.13% -18.00% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 63.77 55.40 51.64 51.34 47.65 47.70 48.03 20.86%
EPS 6.36 1.35 -0.80 -1.36 -1.85 -10.59 -12.42 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.75 0.73 0.67 0.66 0.70 0.69 7.60%
Adjusted Per Share Value based on latest NOSH - 210,909
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 65.63 57.16 51.24 50.15 46.41 45.50 46.17 26.50%
EPS 6.54 1.39 -0.79 -1.33 -1.80 -10.10 -11.94 -
DPS 2.06 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7925 0.7737 0.7243 0.6544 0.6429 0.6678 0.6633 12.63%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.83 0.59 0.60 0.50 0.51 0.55 0.50 -
P/RPS 1.30 1.06 1.16 0.97 1.07 1.15 1.04 16.08%
P/EPS 13.06 43.74 -74.96 -36.77 -27.61 -5.19 -4.03 -
EY 7.66 2.29 -1.33 -2.72 -3.62 -19.25 -24.83 -
DY 2.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.79 0.82 0.75 0.77 0.79 0.72 31.13%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 29/05/07 28/02/07 27/11/06 29/08/06 22/05/06 23/02/06 -
Price 0.71 0.58 0.63 0.67 0.51 0.51 0.55 -
P/RPS 1.11 1.05 1.22 1.30 1.07 1.07 1.15 -2.33%
P/EPS 11.17 43.00 -78.71 -49.27 -27.61 -4.82 -4.43 -
EY 8.95 2.33 -1.27 -2.03 -3.62 -20.76 -22.58 -
DY 2.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.77 0.86 1.00 0.77 0.73 0.80 9.79%

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