[GUOCO] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
20-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -39.27%
YoY- -12.4%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 121,112 160,521 173,994 176,152 171,016 82,011 71,748 41.72%
PBT 1,020 10,371 4,076 18,260 35,172 -67,695 10,597 -78.96%
Tax 424 322 -3,492 -5,614 -11,756 -1,207 -3,110 -
NP 1,444 10,693 584 12,646 23,416 -68,902 7,486 -66.58%
-
NP to SH 920 13,964 3,318 16,278 26,804 -66,045 7,900 -76.12%
-
Tax Rate -41.57% -3.10% 85.67% 30.74% 33.42% - 29.35% -
Total Cost 119,668 149,828 173,410 163,506 147,600 150,913 64,261 51.30%
-
Net Worth 877,526 767,684 758,001 763,720 774,136 770,301 844,918 2.55%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 13,426 - - - 13,396 - -
Div Payout % - 96.15% - - - 0.00% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 877,526 767,684 758,001 763,720 774,136 770,301 844,918 2.55%
NOSH 766,666 671,346 672,702 672,644 668,800 669,827 673,295 9.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.19% 6.66% 0.34% 7.18% 13.69% -84.02% 10.43% -
ROE 0.10% 1.82% 0.44% 2.13% 3.46% -8.57% 0.94% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 15.80 23.91 25.87 26.19 25.57 12.24 10.66 29.96%
EPS 0.12 2.08 0.49 2.42 4.00 -9.86 1.17 -78.05%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.1446 1.1435 1.1268 1.1354 1.1575 1.15 1.2549 -5.94%
Adjusted Per Share Value based on latest NOSH - 660,000
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 17.29 22.92 24.84 25.15 24.41 11.71 10.24 41.75%
EPS 0.13 1.99 0.47 2.32 3.83 -9.43 1.13 -76.31%
DPS 0.00 1.92 0.00 0.00 0.00 1.91 0.00 -
NAPS 1.2528 1.096 1.0822 1.0903 1.1052 1.0997 1.2062 2.55%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.98 0.94 1.05 0.93 1.14 1.07 0.72 -
P/RPS 6.20 3.93 4.06 3.55 4.46 8.74 6.76 -5.59%
P/EPS 816.67 45.19 212.84 38.43 28.44 -10.85 61.36 460.73%
EY 0.12 2.21 0.47 2.60 3.52 -9.21 1.63 -82.40%
DY 0.00 2.13 0.00 0.00 0.00 1.87 0.00 -
P/NAPS 0.86 0.82 0.93 0.82 0.98 0.93 0.57 31.51%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 13/10/10 20/08/10 19/04/10 20/01/10 14/10/09 21/08/09 15/04/09 -
Price 1.21 0.92 1.08 1.08 1.15 1.21 0.85 -
P/RPS 7.66 3.85 4.18 4.12 4.50 9.88 7.98 -2.68%
P/EPS 1,008.33 44.23 218.92 44.63 28.69 -12.27 72.44 477.72%
EY 0.10 2.26 0.46 2.24 3.49 -8.15 1.38 -82.59%
DY 0.00 2.17 0.00 0.00 0.00 1.65 0.00 -
P/NAPS 1.06 0.80 0.96 0.95 0.99 1.05 0.68 34.40%

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