[GLBHD] YoY Cumulative Quarter Result on 30-Jun-2005 [#4]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -475.41%
YoY- -76.67%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 268,093 150,691 100,225 113,611 96,415 75,353 86,278 20.77%
PBT 50,037 15,813 -4,713 -28,381 -17,413 821 9,535 31.79%
Tax -10,531 -1,687 601 -1,811 1,519 -2,885 -2,292 28.90%
NP 39,506 14,126 -4,112 -30,192 -15,894 -2,064 7,243 32.64%
-
NP to SH 39,506 14,126 -3,885 -28,080 -15,894 -2,064 7,243 32.64%
-
Tax Rate 21.05% 10.67% - - - 351.40% 24.04% -
Total Cost 228,587 136,565 104,337 143,803 112,309 77,417 79,035 19.34%
-
Net Worth 204,706 166,848 138,531 136,734 104,962 117,050 72,429 18.88%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - 4,333 - - - - - -
Div Payout % - 30.68% - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 204,706 166,848 138,531 136,734 104,962 117,050 72,429 18.88%
NOSH 220,114 216,687 209,896 201,079 194,375 191,886 103,471 13.39%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 14.74% 9.37% -4.10% -26.57% -16.48% -2.74% 8.39% -
ROE 19.30% 8.47% -2.80% -20.54% -15.14% -1.76% 10.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 121.80 69.54 47.75 56.50 49.60 39.27 83.38 6.51%
EPS 17.95 6.52 -1.86 -13.97 -3.32 -1.08 7.00 16.97%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.77 0.66 0.68 0.54 0.61 0.70 4.84%
Adjusted Per Share Value based on latest NOSH - 207,188
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 124.15 69.78 46.41 52.61 44.65 34.89 39.95 20.78%
EPS 18.29 6.54 -1.80 -13.00 -7.36 -0.96 3.35 32.66%
DPS 0.00 2.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.948 0.7726 0.6415 0.6332 0.4861 0.542 0.3354 18.88%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.84 0.83 0.51 0.56 1.78 1.58 1.57 -
P/RPS 0.69 1.19 1.07 0.99 3.59 4.02 1.88 -15.37%
P/EPS 4.68 12.73 -27.55 -4.01 -21.77 -146.89 22.43 -22.96%
EY 21.37 7.85 -3.63 -24.94 -4.59 -0.68 4.46 29.80%
DY 0.00 2.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.08 0.77 0.82 3.30 2.59 2.24 -14.08%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 28/08/07 29/08/06 29/08/05 27/08/04 29/08/03 30/08/02 -
Price 0.75 0.71 0.51 0.62 1.76 1.47 1.45 -
P/RPS 0.62 1.02 1.07 1.10 3.55 3.74 1.74 -15.78%
P/EPS 4.18 10.89 -27.55 -4.44 -21.52 -136.66 20.71 -23.39%
EY 23.93 9.18 -3.63 -22.52 -4.65 -0.73 4.83 30.53%
DY 0.00 2.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.92 0.77 0.91 3.26 2.41 2.07 -14.46%

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