[GUOCO] QoQ Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
05-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -27.88%
YoY- -95.85%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 140,878 181,444 92,255 95,874 107,860 152,972 439,928 -53.09%
PBT 8,924 9,296 10,725 9,890 11,968 -11,124 30,169 -55.50%
Tax -7,092 -7,732 -4,570 -8,357 -9,842 -4,568 -4,541 34.50%
NP 1,832 1,564 6,155 1,533 2,126 -15,692 25,628 -82.69%
-
NP to SH 1,832 1,564 6,155 1,533 2,126 -15,692 25,628 -82.69%
-
Tax Rate 79.47% 83.18% 42.61% 84.50% 82.24% - 15.05% -
Total Cost 139,046 179,880 86,100 94,341 105,734 168,664 414,300 -51.60%
-
Net Worth 718,707 664,700 713,420 725,937 715,753 707,541 714,222 0.41%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 2,797 - - - - -
Div Payout % - - 45.45% - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 718,707 664,700 713,420 725,937 715,753 707,541 714,222 0.41%
NOSH 704,615 651,666 699,431 718,749 708,666 700,535 700,218 0.41%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 1.30% 0.86% 6.67% 1.60% 1.97% -10.26% 5.83% -
ROE 0.25% 0.24% 0.86% 0.21% 0.30% -2.22% 3.59% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 19.99 27.84 13.19 13.34 15.22 21.84 62.83 -53.29%
EPS 0.26 0.24 0.88 0.21 0.30 -2.24 3.66 -82.76%
DPS 0.00 0.00 0.40 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.02 1.02 1.01 1.01 1.01 1.02 0.00%
Adjusted Per Share Value based on latest NOSH - 870,000
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 20.11 25.90 13.17 13.69 15.40 21.84 62.81 -53.10%
EPS 0.26 0.22 0.88 0.22 0.30 -2.24 3.66 -82.76%
DPS 0.00 0.00 0.40 0.00 0.00 0.00 0.00 -
NAPS 1.0261 0.949 1.0185 1.0364 1.0218 1.0101 1.0197 0.41%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.58 0.56 0.54 0.50 0.53 0.58 0.78 -
P/RPS 2.90 2.01 4.09 3.75 3.48 2.66 1.24 75.91%
P/EPS 223.08 233.33 61.36 234.38 176.67 -25.89 21.31 376.49%
EY 0.45 0.43 1.63 0.43 0.57 -3.86 4.69 -78.95%
DY 0.00 0.00 0.74 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.55 0.53 0.50 0.52 0.57 0.76 -17.40%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 17/02/04 17/11/03 20/08/03 05/05/03 19/02/03 19/11/02 27/08/02 -
Price 0.61 0.61 0.58 0.50 0.58 0.56 0.74 -
P/RPS 3.05 2.19 4.40 3.75 3.81 2.56 1.18 88.01%
P/EPS 234.62 254.17 65.91 234.38 193.33 -25.00 20.22 410.25%
EY 0.43 0.39 1.52 0.43 0.52 -4.00 4.95 -80.29%
DY 0.00 0.00 0.69 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 0.57 0.50 0.57 0.55 0.73 -12.22%

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