[GLBHD] YoY Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -84.51%
YoY- -97.19%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 68,401 49,014 62,925 47,909 36,015 68,076 11,228 35.12%
PBT 4,944 2,475 420 1,449 2,093 1,236 -864 -
Tax -963 -891 -1,029 -1,392 -66 4,108 864 -
NP 3,981 1,584 -609 57 2,027 5,344 0 -
-
NP to SH 3,981 1,811 -609 57 2,027 5,344 -879 -
-
Tax Rate 19.48% 36.00% 245.00% 96.07% 3.15% -332.36% - -
Total Cost 64,420 47,430 63,534 47,852 33,988 62,732 11,228 33.78%
-
Net Worth 155,408 143,631 111,977 116,588 135,770 17,503 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 155,408 143,631 111,977 116,588 135,770 17,503 0 -
NOSH 212,887 208,160 196,451 194,313 191,226 27,349 19,977 48.31%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 5.82% 3.23% -0.97% 0.12% 5.63% 7.85% 0.00% -
ROE 2.56% 1.26% -0.54% 0.05% 1.49% 30.53% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 32.13 23.55 32.03 24.66 18.83 248.92 56.20 -8.89%
EPS 1.87 0.87 -0.31 0.03 1.06 19.54 -4.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.69 0.57 0.60 0.71 0.64 0.00 -
Adjusted Per Share Value based on latest NOSH - 194,142
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 31.68 22.70 29.14 22.19 16.68 31.52 5.20 35.12%
EPS 1.84 0.84 -0.28 0.03 0.94 2.47 -0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7197 0.6651 0.5185 0.5399 0.6287 0.0811 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.60 0.50 1.11 3.32 1.23 1.50 0.83 -
P/RPS 1.87 2.12 3.47 13.47 6.53 0.60 1.48 3.97%
P/EPS 32.09 57.47 -358.06 11,317.92 116.04 7.68 -18.86 -
EY 3.12 1.74 -0.28 0.01 0.86 13.03 -5.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.72 1.95 5.53 1.73 2.34 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 23/02/06 25/02/05 27/02/04 26/02/03 31/01/02 - -
Price 0.63 0.55 1.00 3.04 1.36 1.67 0.00 -
P/RPS 1.96 2.34 3.12 12.33 7.22 0.67 0.00 -
P/EPS 33.69 63.22 -322.58 10,363.40 128.30 8.55 0.00 -
EY 2.97 1.58 -0.31 0.01 0.78 11.70 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.80 1.75 5.07 1.92 2.61 0.00 -

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