[GLBHD] YoY TTM Result on 30-Sep-2005 [#1]

Stock
[GLBHD] GOLDEN LAND BERHAD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 0.56%
YoY- -75.06%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 288,749 159,506 108,290 107,916 107,467 79,413 113,443 16.83%
PBT 48,640 23,331 -3,608 -19,811 -17,776 1,984 5,923 41.99%
Tax -10,389 -3,363 554 -9,906 1,760 -3,045 8,463 -
NP 38,251 19,968 -3,054 -29,717 -16,016 -1,061 14,386 17.68%
-
NP to SH 38,251 19,968 -2,868 -28,037 -16,016 -1,061 14,386 17.68%
-
Tax Rate 21.36% 14.41% - - - 153.48% -142.88% -
Total Cost 250,498 139,538 111,344 137,633 123,483 80,474 99,057 16.70%
-
Net Worth 213,090 178,894 141,309 108,662 97,499 118,147 134,441 7.97%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - 4,445 - - - - - -
Div Payout % - 22.26% - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 213,090 178,894 141,309 108,662 97,499 118,147 134,441 7.97%
NOSH 219,680 220,857 210,909 208,965 191,176 193,684 192,058 2.26%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 13.25% 12.52% -2.82% -27.54% -14.90% -1.34% 12.68% -
ROE 17.95% 11.16% -2.03% -25.80% -16.43% -0.90% 10.70% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 131.44 72.22 51.34 51.64 56.21 41.00 59.07 14.24%
EPS 17.41 9.04 -1.36 -13.42 -8.38 -0.55 7.49 15.07%
DPS 0.00 2.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.81 0.67 0.52 0.51 0.61 0.70 5.58%
Adjusted Per Share Value based on latest NOSH - 208,965
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 129.53 71.56 48.58 48.41 48.21 35.63 50.89 16.83%
EPS 17.16 8.96 -1.29 -12.58 -7.18 -0.48 6.45 17.69%
DPS 0.00 1.99 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9559 0.8025 0.6339 0.4875 0.4374 0.53 0.6031 7.97%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.71 0.80 0.50 0.58 1.69 1.88 1.20 -
P/RPS 0.54 1.11 0.97 1.12 3.01 4.59 2.03 -19.78%
P/EPS 4.08 8.85 -36.77 -4.32 -20.17 -343.19 16.02 -20.36%
EY 24.52 11.30 -2.72 -23.13 -4.96 -0.29 6.24 25.59%
DY 0.00 2.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.99 0.75 1.12 3.31 3.08 1.71 -13.21%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 18/11/08 20/11/07 27/11/06 29/11/05 26/11/04 19/12/03 28/11/02 -
Price 0.54 0.94 0.67 0.52 1.30 3.04 1.25 -
P/RPS 0.41 1.30 1.30 1.01 2.31 7.41 2.12 -23.93%
P/EPS 3.10 10.40 -49.27 -3.88 -15.52 -554.95 16.69 -24.44%
EY 32.24 9.62 -2.03 -25.80 -6.44 -0.18 5.99 32.34%
DY 0.00 2.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 1.16 1.00 1.00 2.55 4.98 1.79 -17.59%

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