[GUOCO] QoQ Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 2240.9%
YoY- 2696.87%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 134,362 120,284 199,791 216,381 140,878 181,444 92,255 28.34%
PBT 13,778 14,252 36,957 52,109 8,924 9,296 10,725 18.08%
Tax -4,336 -6,188 -3,106 -9,224 -7,092 -7,732 -4,570 -3.42%
NP 9,442 8,064 33,851 42,885 1,832 1,564 6,155 32.83%
-
NP to SH 9,442 8,064 33,851 42,885 1,832 1,564 6,155 32.83%
-
Tax Rate 31.47% 43.42% 8.40% 17.70% 79.47% 83.18% 42.61% -
Total Cost 124,920 112,220 165,940 173,496 139,046 179,880 86,100 28.01%
-
Net Worth 746,904 743,834 742,899 742,785 718,707 664,700 713,420 3.09%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - 5,046 - - - 2,797 -
Div Payout % - - 14.91% - - - 45.45% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 746,904 743,834 742,899 742,785 718,707 664,700 713,420 3.09%
NOSH 704,626 695,172 700,848 700,740 704,615 651,666 699,431 0.49%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 7.03% 6.70% 16.94% 19.82% 1.30% 0.86% 6.67% -
ROE 1.26% 1.08% 4.56% 5.77% 0.25% 0.24% 0.86% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 19.07 17.30 28.51 30.88 19.99 27.84 13.19 27.71%
EPS 1.34 1.16 4.83 6.12 0.26 0.24 0.88 32.18%
DPS 0.00 0.00 0.72 0.00 0.00 0.00 0.40 -
NAPS 1.06 1.07 1.06 1.06 1.02 1.02 1.02 2.58%
Adjusted Per Share Value based on latest NOSH - 700,627
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 19.18 17.17 28.52 30.89 20.11 25.90 13.17 28.33%
EPS 1.35 1.15 4.83 6.12 0.26 0.22 0.88 32.84%
DPS 0.00 0.00 0.72 0.00 0.00 0.00 0.40 -
NAPS 1.0663 1.0619 1.0606 1.0604 1.0261 0.949 1.0185 3.09%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.57 0.53 0.50 0.62 0.58 0.56 0.54 -
P/RPS 2.99 3.06 1.75 2.01 2.90 2.01 4.09 -18.77%
P/EPS 42.54 45.69 10.35 10.13 223.08 233.33 61.36 -21.58%
EY 2.35 2.19 9.66 9.87 0.45 0.43 1.63 27.47%
DY 0.00 0.00 1.44 0.00 0.00 0.00 0.74 -
P/NAPS 0.54 0.50 0.47 0.58 0.57 0.55 0.53 1.24%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/01/05 11/01/05 23/08/04 27/05/04 17/02/04 17/11/03 20/08/03 -
Price 0.59 0.57 0.51 0.54 0.61 0.61 0.58 -
P/RPS 3.09 3.29 1.79 1.75 3.05 2.19 4.40 -20.90%
P/EPS 44.03 49.14 10.56 8.82 234.62 254.17 65.91 -23.48%
EY 2.27 2.04 9.47 11.33 0.43 0.39 1.52 30.49%
DY 0.00 0.00 1.41 0.00 0.00 0.00 0.69 -
P/NAPS 0.56 0.53 0.48 0.51 0.60 0.60 0.57 -1.16%

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