[GUOCO] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
19-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 175.43%
YoY- -84.43%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 110,184 141,480 112,386 120,670 121,112 160,521 173,994 -26.23%
PBT 668 27,694 -1,954 3,442 1,020 10,371 4,076 -70.01%
Tax 1,324 -1,863 -157 1,020 424 322 -3,492 -
NP 1,992 25,831 -2,112 4,462 1,444 10,693 584 126.42%
-
NP to SH 1,552 24,701 -3,173 2,534 920 13,964 3,318 -39.71%
-
Tax Rate -198.20% 6.73% - -29.63% -41.57% -3.10% 85.67% -
Total Cost 108,192 115,649 114,498 116,208 119,668 149,828 173,410 -26.96%
-
Net Worth 685,000 816,443 745,336 755,332 877,526 767,684 758,001 -6.52%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 13,395 - - - 13,426 - -
Div Payout % - 54.23% - - - 96.15% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 685,000 816,443 745,336 755,332 877,526 767,684 758,001 -6.52%
NOSH 685,000 669,765 661,111 666,842 766,666 671,346 672,702 1.21%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 1.81% 18.26% -1.88% 3.70% 1.19% 6.66% 0.34% -
ROE 0.23% 3.03% -0.43% 0.34% 0.10% 1.82% 0.44% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 16.09 21.12 17.00 18.10 15.80 23.91 25.87 -27.11%
EPS 0.24 3.69 -0.48 0.38 0.12 2.08 0.49 -37.83%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.00 1.219 1.1274 1.1327 1.1446 1.1435 1.1268 -7.64%
Adjusted Per Share Value based on latest NOSH - 691,333
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 15.73 20.20 16.04 17.23 17.29 22.92 24.84 -26.23%
EPS 0.22 3.53 -0.45 0.36 0.13 1.99 0.47 -39.68%
DPS 0.00 1.91 0.00 0.00 0.00 1.92 0.00 -
NAPS 0.9779 1.1656 1.0641 1.0783 1.2528 1.096 1.0822 -6.52%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.80 1.11 1.33 1.25 0.98 0.94 1.05 -
P/RPS 4.97 5.25 7.82 6.91 6.20 3.93 4.06 14.41%
P/EPS 353.09 30.10 -277.08 328.95 816.67 45.19 212.84 40.09%
EY 0.28 3.32 -0.36 0.30 0.12 2.21 0.47 -29.17%
DY 0.00 1.80 0.00 0.00 0.00 2.13 0.00 -
P/NAPS 0.80 0.91 1.18 1.10 0.86 0.82 0.93 -9.54%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 11/10/11 22/08/11 13/04/11 19/01/11 13/10/10 20/08/10 19/04/10 -
Price 0.85 0.83 1.30 1.52 1.21 0.92 1.08 -
P/RPS 5.28 3.93 7.65 8.40 7.66 3.85 4.18 16.83%
P/EPS 375.16 22.51 -270.83 400.00 1,008.33 44.23 218.92 43.15%
EY 0.27 4.44 -0.37 0.25 0.10 2.26 0.46 -29.87%
DY 0.00 2.41 0.00 0.00 0.00 2.17 0.00 -
P/NAPS 0.85 0.68 1.15 1.34 1.06 0.80 0.96 -7.78%

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