[GLBHD] YoY Cumulative Quarter Result on 31-Mar-2005 [#3]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -701.31%
YoY- -0.29%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 181,605 102,943 70,781 86,125 70,402 62,174 64,576 18.78%
PBT 36,202 9,059 2,411 3,887 -4,288 3,558 8,717 26.75%
Tax -8,006 -667 -1,136 -8,767 -578 -106 1,348 -
NP 28,196 8,392 1,275 -4,880 -4,866 3,452 10,065 18.71%
-
NP to SH 28,196 8,392 1,502 -4,880 -4,866 3,452 10,065 18.71%
-
Tax Rate 22.11% 7.36% 47.12% 225.55% - 2.98% -15.46% -
Total Cost 153,409 94,551 69,506 91,005 75,268 58,722 54,511 18.80%
-
Net Worth 196,050 161,799 146,027 115,526 110,709 138,851 73,020 17.87%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 196,050 161,799 146,027 115,526 110,709 138,851 73,020 17.87%
NOSH 220,281 215,732 208,611 199,183 194,227 192,849 98,676 14.30%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 15.53% 8.15% 1.80% -5.67% -6.91% 5.55% 15.59% -
ROE 14.38% 5.19% 1.03% -4.22% -4.40% 2.49% 13.78% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 82.44 47.72 33.93 43.24 36.25 32.24 65.44 3.92%
EPS 12.80 3.89 0.72 -0.31 -3.32 1.79 10.20 3.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.75 0.70 0.58 0.57 0.72 0.74 3.12%
Adjusted Per Share Value based on latest NOSH - 205,336
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 84.10 47.67 32.78 39.88 32.60 28.79 29.90 18.79%
EPS 13.06 3.89 0.70 -2.26 -2.25 1.60 4.66 18.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9079 0.7493 0.6762 0.535 0.5127 0.643 0.3381 17.87%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.81 0.59 0.55 0.84 2.45 1.34 1.50 -
P/RPS 0.98 1.24 1.62 1.94 6.76 4.16 2.29 -13.17%
P/EPS 6.33 15.17 76.39 -34.29 -97.79 74.86 14.71 -13.09%
EY 15.80 6.59 1.31 -2.92 -1.02 1.34 6.80 15.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.79 0.79 1.45 4.30 1.86 2.03 -12.50%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 21/05/08 29/05/07 22/05/06 25/05/05 28/05/04 30/05/03 24/05/02 -
Price 0.90 0.58 0.51 0.61 1.79 1.37 1.73 -
P/RPS 1.09 1.22 1.50 1.41 4.94 4.25 2.64 -13.69%
P/EPS 7.03 14.91 70.83 -24.90 -71.45 76.54 16.96 -13.63%
EY 14.22 6.71 1.41 -4.02 -1.40 1.31 5.90 15.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.77 0.73 1.05 3.14 1.90 2.34 -13.05%

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