[GLBHD] YoY TTM 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- -208.2%
YoY- -137.13%
Quarter Report
Latest QR
Upcoming QR
GLBHD's Result
GLBHD's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 110,656 99,699 112,615 87,247 72,068 82,881 42,263 17.39%
PBT -2,244 -17,828 -18,121 489 4,493 -2,806 -3,819 -8.47%
Tax 529 -9,815 1,884 -3,759 4,315 8,149 3,819 -28.05%
NP -1,715 -27,643 -16,237 -3,270 8,808 5,343 0 -
-
NP to SH -1,715 -25,777 -16,237 -3,270 8,808 1,321 -3,870 -12.67%
-
Tax Rate - - - 768.71% -96.04% - - -
Total Cost 112,371 127,342 128,852 90,517 63,260 77,538 42,263 17.69%
-
Net Worth 156,419 143,234 111,466 116,485 137,399 20,694 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 156,419 143,234 111,466 116,485 137,399 20,694 0 -
NOSH 214,272 207,586 195,555 194,142 193,521 32,334 18,818 49.96%
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 -1.55% -27.73% -14.42% -3.75% 12.22% 6.45% 0.00% -
ROE -1.10% -18.00% -14.57% -2.81% 6.41% 6.38% 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 51.64 48.03 57.59 44.94 37.24 256.32 224.59 -21.72%
EPS -0.80 -12.42 -8.30 -1.68 4.55 4.09 -20.57 -41.77%
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 51.24 46.17 52.15 40.40 33.37 38.38 19.57 17.39%
EPS -0.79 -11.94 -7.52 -1.51 4.08 0.61 -1.79 -12.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7243 0.6633 0.5162 0.5394 0.6363 0.0958 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 1.16 1.04 1.93 7.39 3.30 0.59 0.37 20.96%
P/EPS -74.96 -4.03 -13.37 -197.11 27.02 36.72 -4.04 62.67%
EY -1.33 -24.83 -7.48 -0.51 3.70 2.72 -24.78 -38.56%
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 1.22 1.15 1.74 6.76 3.65 0.65 0.00 -
P/EPS -78.71 -4.43 -12.04 -180.49 29.88 40.88 0.00 -
EY -1.27 -22.58 -8.30 -0.55 3.35 2.45 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