[GLBHD] YoY TTM Result on 30-Sep-2003 [#1]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
19-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -36.73%
YoY- -107.38%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 108,290 107,916 107,467 79,413 113,443 29,325 21,264 31.15%
PBT -3,608 -19,811 -17,776 1,984 5,923 -6,625 -2,064 9.75%
Tax 554 -9,906 1,760 -3,045 8,463 5,016 2,064 -19.67%
NP -3,054 -29,717 -16,016 -1,061 14,386 -1,609 0 -
-
NP to SH -2,868 -28,037 -16,016 -1,061 14,386 -6,600 -2,103 5.30%
-
Tax Rate - - - 153.48% -142.88% - - -
Total Cost 111,344 137,633 123,483 80,474 99,057 30,934 21,264 31.75%
-
Net Worth 141,309 108,662 97,499 118,147 134,441 -21,386 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 141,309 108,662 97,499 118,147 134,441 -21,386 0 -
NOSH 210,909 208,965 191,176 193,684 192,058 19,987 19,977 48.08%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -2.82% -27.54% -14.90% -1.34% 12.68% -5.49% 0.00% -
ROE -2.03% -25.80% -16.43% -0.90% 10.70% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 51.34 51.64 56.21 41.00 59.07 146.72 106.44 -11.43%
EPS -1.36 -13.42 -8.38 -0.55 7.49 -33.02 -10.53 -28.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.52 0.51 0.61 0.70 -1.07 0.00 -
Adjusted Per Share Value based on latest NOSH - 193,684
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 50.15 49.97 49.77 36.77 52.53 13.58 9.85 31.14%
EPS -1.33 -12.98 -7.42 -0.49 6.66 -3.06 -0.97 5.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6544 0.5032 0.4515 0.5471 0.6226 -0.099 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.50 0.58 1.69 1.88 1.20 1.03 1.15 -
P/RPS 0.97 1.12 3.01 4.59 2.03 0.70 1.08 -1.77%
P/EPS -36.77 -4.32 -20.17 -343.19 16.02 -3.12 -10.92 22.41%
EY -2.72 -23.13 -4.96 -0.29 6.24 -32.06 -9.15 -18.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.12 3.31 3.08 1.71 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 29/11/05 26/11/04 19/12/03 28/11/02 - - -
Price 0.67 0.52 1.30 3.04 1.25 0.00 0.00 -
P/RPS 1.30 1.01 2.31 7.41 2.12 0.00 0.00 -
P/EPS -49.27 -3.88 -15.52 -554.95 16.69 0.00 0.00 -
EY -2.03 -25.80 -6.44 -0.18 5.99 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 2.55 4.98 1.79 0.00 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