[GUOCO] QoQ Annualized Quarter Result on 30-Sep-2008 [#1]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
15-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -66.85%
YoY- 1.58%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 82,011 71,748 72,160 73,108 120,127 107,476 116,502 -20.88%
PBT -67,695 10,597 22,378 18,512 46,216 21,532 24,920 -
Tax -1,207 -3,110 -2,402 -3,324 -3,139 -3,532 -2,496 -38.41%
NP -68,902 7,486 19,976 15,188 43,077 18,000 22,424 -
-
NP to SH -66,045 7,900 18,582 13,672 41,243 16,318 19,536 -
-
Tax Rate - 29.35% 10.73% 17.96% 6.79% 16.40% 10.02% -
Total Cost 150,913 64,261 52,184 57,920 77,050 89,476 94,078 37.07%
-
Net Worth 770,301 844,918 842,205 848,602 843,606 813,258 810,677 -3.35%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 13,396 - - - 13,390 - - -
Div Payout % 0.00% - - - 32.47% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 770,301 844,918 842,205 848,602 843,606 813,258 810,677 -3.35%
NOSH 669,827 673,295 668,417 670,196 669,529 668,797 669,041 0.07%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -84.02% 10.43% 27.68% 20.77% 35.86% 16.75% 19.25% -
ROE -8.57% 0.94% 2.21% 1.61% 4.89% 2.01% 2.41% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 12.24 10.66 10.80 10.91 17.94 16.07 17.41 -20.95%
EPS -9.86 1.17 2.78 2.04 6.16 2.44 2.92 -
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.15 1.2549 1.26 1.2662 1.26 1.216 1.2117 -3.42%
Adjusted Per Share Value based on latest NOSH - 670,196
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 11.71 10.24 10.30 10.44 17.15 15.34 16.63 -20.86%
EPS -9.43 1.13 2.65 1.95 5.89 2.33 2.79 -
DPS 1.91 0.00 0.00 0.00 1.91 0.00 0.00 -
NAPS 1.0997 1.2062 1.2024 1.2115 1.2044 1.161 1.1574 -3.35%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.07 0.72 0.90 1.23 1.35 1.74 2.94 -
P/RPS 8.74 6.76 8.34 11.28 7.52 10.83 16.88 -35.54%
P/EPS -10.85 61.36 32.37 60.29 21.92 71.31 100.68 -
EY -9.21 1.63 3.09 1.66 4.56 1.40 0.99 -
DY 1.87 0.00 0.00 0.00 1.48 0.00 0.00 -
P/NAPS 0.93 0.57 0.71 0.97 1.07 1.43 2.43 -47.31%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 15/04/09 06/02/09 15/10/08 20/08/08 18/04/08 29/01/08 -
Price 1.21 0.85 0.95 1.04 1.20 1.60 2.63 -
P/RPS 9.88 7.98 8.80 9.53 6.69 9.96 15.10 -24.65%
P/EPS -12.27 72.44 34.17 50.98 19.48 65.57 90.07 -
EY -8.15 1.38 2.93 1.96 5.13 1.53 1.11 -
DY 1.65 0.00 0.00 0.00 1.67 0.00 0.00 -
P/NAPS 1.05 0.68 0.75 0.82 0.95 1.32 2.17 -38.39%

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