[GLBHD] YoY Annualized 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- -167.97%
YoY- -1168.42%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 242,160 136,802 98,028 125,850 95,818 72,030 136,152 10.06%
PBT 45,188 9,888 4,950 840 2,898 4,186 2,472 62.26%
Tax -10,028 -1,926 -1,782 -2,058 -2,784 -132 8,216 -
NP 35,160 7,962 3,168 -1,218 114 4,054 10,688 21.94%
-
NP to SH 35,160 7,962 3,622 -1,218 114 4,054 10,688 21.94%
-
Tax Rate 22.19% 19.48% 36.00% 245.00% 96.07% 3.15% -332.36% -
Total Cost 207,000 128,840 94,860 127,068 95,704 67,976 125,464 8.69%
-
Net Worth 187,255 155,408 143,631 111,977 116,588 135,770 17,503 48.41%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 187,255 155,408 143,631 111,977 116,588 135,770 17,503 48.41%
NOSH 220,300 212,887 208,160 196,451 194,313 191,226 27,349 41.56%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 14.52% 5.82% 3.23% -0.97% 0.12% 5.63% 7.85% -
ROE 18.78% 5.12% 2.52% -1.09% 0.10% 2.99% 61.06% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 109.92 64.26 47.09 64.06 49.31 37.67 497.83 -22.24%
EPS 15.96 3.74 1.74 -0.62 0.06 2.12 39.08 -13.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.73 0.69 0.57 0.60 0.71 0.64 4.84%
Adjusted Per Share Value based on latest NOSH - 195,555
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 112.14 63.35 45.39 58.28 44.37 33.36 63.05 10.06%
EPS 16.28 3.69 1.68 -0.56 0.05 1.88 4.95 21.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8671 0.7197 0.6651 0.5185 0.5399 0.6287 0.0811 48.39%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.94 0.60 0.50 1.11 3.32 1.23 1.50 -
P/RPS 0.86 0.93 1.06 1.73 6.73 3.27 0.30 19.17%
P/EPS 5.89 16.04 28.74 -179.03 5,658.96 58.02 3.84 7.38%
EY 16.98 6.23 3.48 -0.56 0.02 1.72 26.05 -6.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.82 0.72 1.95 5.53 1.73 2.34 -11.68%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 20/02/08 28/02/07 23/02/06 25/02/05 27/02/04 26/02/03 31/01/02 -
Price 0.93 0.63 0.55 1.00 3.04 1.36 1.67 -
P/RPS 0.85 0.98 1.17 1.56 6.16 3.61 0.34 16.49%
P/EPS 5.83 16.84 31.61 -161.29 5,181.70 64.15 4.27 5.32%
EY 17.16 5.94 3.16 -0.62 0.02 1.56 23.40 -5.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.86 0.80 1.75 5.07 1.92 2.61 -13.53%

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