[GUOCO] QoQ Annualized Quarter Result on 30-Jun-2003 [#4]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
20-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 301.41%
YoY- -75.98%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 216,381 140,878 181,444 92,255 95,874 107,860 152,972 25.98%
PBT 52,109 8,924 9,296 10,725 9,890 11,968 -11,124 -
Tax -9,224 -7,092 -7,732 -4,570 -8,357 -9,842 -4,568 59.68%
NP 42,885 1,832 1,564 6,155 1,533 2,126 -15,692 -
-
NP to SH 42,885 1,832 1,564 6,155 1,533 2,126 -15,692 -
-
Tax Rate 17.70% 79.47% 83.18% 42.61% 84.50% 82.24% - -
Total Cost 173,496 139,046 179,880 86,100 94,341 105,734 168,664 1.89%
-
Net Worth 742,785 718,707 664,700 713,420 725,937 715,753 707,541 3.29%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - 2,797 - - - -
Div Payout % - - - 45.45% - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 742,785 718,707 664,700 713,420 725,937 715,753 707,541 3.29%
NOSH 700,740 704,615 651,666 699,431 718,749 708,666 700,535 0.01%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 19.82% 1.30% 0.86% 6.67% 1.60% 1.97% -10.26% -
ROE 5.77% 0.25% 0.24% 0.86% 0.21% 0.30% -2.22% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 30.88 19.99 27.84 13.19 13.34 15.22 21.84 25.94%
EPS 6.12 0.26 0.24 0.88 0.21 0.30 -2.24 -
DPS 0.00 0.00 0.00 0.40 0.00 0.00 0.00 -
NAPS 1.06 1.02 1.02 1.02 1.01 1.01 1.01 3.27%
Adjusted Per Share Value based on latest NOSH - 704,929
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 30.89 20.11 25.90 13.17 13.69 15.40 21.84 25.97%
EPS 6.12 0.26 0.22 0.88 0.22 0.30 -2.24 -
DPS 0.00 0.00 0.00 0.40 0.00 0.00 0.00 -
NAPS 1.0604 1.0261 0.949 1.0185 1.0364 1.0218 1.0101 3.28%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.62 0.58 0.56 0.54 0.50 0.53 0.58 -
P/RPS 2.01 2.90 2.01 4.09 3.75 3.48 2.66 -17.02%
P/EPS 10.13 223.08 233.33 61.36 234.38 176.67 -25.89 -
EY 9.87 0.45 0.43 1.63 0.43 0.57 -3.86 -
DY 0.00 0.00 0.00 0.74 0.00 0.00 0.00 -
P/NAPS 0.58 0.57 0.55 0.53 0.50 0.52 0.57 1.16%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 17/02/04 17/11/03 20/08/03 05/05/03 19/02/03 19/11/02 -
Price 0.54 0.61 0.61 0.58 0.50 0.58 0.56 -
P/RPS 1.75 3.05 2.19 4.40 3.75 3.81 2.56 -22.38%
P/EPS 8.82 234.62 254.17 65.91 234.38 193.33 -25.00 -
EY 11.33 0.43 0.39 1.52 0.43 0.52 -4.00 -
DY 0.00 0.00 0.00 0.69 0.00 0.00 0.00 -
P/NAPS 0.51 0.60 0.60 0.57 0.50 0.57 0.55 -4.90%

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