[GUOCO] QoQ Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
17-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 17.14%
YoY- -13.83%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 120,284 199,791 216,381 140,878 181,444 92,255 95,874 16.27%
PBT 14,252 36,957 52,109 8,924 9,296 10,725 9,890 27.49%
Tax -6,188 -3,106 -9,224 -7,092 -7,732 -4,570 -8,357 -18.10%
NP 8,064 33,851 42,885 1,832 1,564 6,155 1,533 201.54%
-
NP to SH 8,064 33,851 42,885 1,832 1,564 6,155 1,533 201.54%
-
Tax Rate 43.42% 8.40% 17.70% 79.47% 83.18% 42.61% 84.50% -
Total Cost 112,220 165,940 173,496 139,046 179,880 86,100 94,341 12.23%
-
Net Worth 743,834 742,899 742,785 718,707 664,700 713,420 725,937 1.63%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 5,046 - - - 2,797 - -
Div Payout % - 14.91% - - - 45.45% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 743,834 742,899 742,785 718,707 664,700 713,420 725,937 1.63%
NOSH 695,172 700,848 700,740 704,615 651,666 699,431 718,749 -2.19%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 6.70% 16.94% 19.82% 1.30% 0.86% 6.67% 1.60% -
ROE 1.08% 4.56% 5.77% 0.25% 0.24% 0.86% 0.21% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 17.30 28.51 30.88 19.99 27.84 13.19 13.34 18.86%
EPS 1.16 4.83 6.12 0.26 0.24 0.88 0.21 211.51%
DPS 0.00 0.72 0.00 0.00 0.00 0.40 0.00 -
NAPS 1.07 1.06 1.06 1.02 1.02 1.02 1.01 3.91%
Adjusted Per Share Value based on latest NOSH - 656,250
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 17.17 28.52 30.89 20.11 25.90 13.17 13.69 16.25%
EPS 1.15 4.83 6.12 0.26 0.22 0.88 0.22 200.29%
DPS 0.00 0.72 0.00 0.00 0.00 0.40 0.00 -
NAPS 1.0619 1.0606 1.0604 1.0261 0.949 1.0185 1.0364 1.62%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.53 0.50 0.62 0.58 0.56 0.54 0.50 -
P/RPS 3.06 1.75 2.01 2.90 2.01 4.09 3.75 -12.64%
P/EPS 45.69 10.35 10.13 223.08 233.33 61.36 234.38 -66.27%
EY 2.19 9.66 9.87 0.45 0.43 1.63 0.43 195.14%
DY 0.00 1.44 0.00 0.00 0.00 0.74 0.00 -
P/NAPS 0.50 0.47 0.58 0.57 0.55 0.53 0.50 0.00%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 11/01/05 23/08/04 27/05/04 17/02/04 17/11/03 20/08/03 05/05/03 -
Price 0.57 0.51 0.54 0.61 0.61 0.58 0.50 -
P/RPS 3.29 1.79 1.75 3.05 2.19 4.40 3.75 -8.33%
P/EPS 49.14 10.56 8.82 234.62 254.17 65.91 234.38 -64.60%
EY 2.04 9.47 11.33 0.43 0.39 1.52 0.43 181.54%
DY 0.00 1.41 0.00 0.00 0.00 0.69 0.00 -
P/NAPS 0.53 0.48 0.51 0.60 0.60 0.57 0.50 3.94%

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