[GUOCO] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
19-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -79.61%
YoY- -57.99%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 120,670 121,112 160,521 173,994 176,152 171,016 82,011 29.27%
PBT 3,442 1,020 10,371 4,076 18,260 35,172 -67,695 -
Tax 1,020 424 322 -3,492 -5,614 -11,756 -1,207 -
NP 4,462 1,444 10,693 584 12,646 23,416 -68,902 -
-
NP to SH 2,534 920 13,964 3,318 16,278 26,804 -66,045 -
-
Tax Rate -29.63% -41.57% -3.10% 85.67% 30.74% 33.42% - -
Total Cost 116,208 119,668 149,828 173,410 163,506 147,600 150,913 -15.94%
-
Net Worth 755,332 877,526 767,684 758,001 763,720 774,136 770,301 -1.29%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 13,426 - - - 13,396 -
Div Payout % - - 96.15% - - - 0.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 755,332 877,526 767,684 758,001 763,720 774,136 770,301 -1.29%
NOSH 666,842 766,666 671,346 672,702 672,644 668,800 669,827 -0.29%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.70% 1.19% 6.66% 0.34% 7.18% 13.69% -84.02% -
ROE 0.34% 0.10% 1.82% 0.44% 2.13% 3.46% -8.57% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 18.10 15.80 23.91 25.87 26.19 25.57 12.24 29.70%
EPS 0.38 0.12 2.08 0.49 2.42 4.00 -9.86 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.1327 1.1446 1.1435 1.1268 1.1354 1.1575 1.15 -1.00%
Adjusted Per Share Value based on latest NOSH - 672,738
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 17.23 17.29 22.92 24.84 25.15 24.41 11.71 29.27%
EPS 0.36 0.13 1.99 0.47 2.32 3.83 -9.43 -
DPS 0.00 0.00 1.92 0.00 0.00 0.00 1.91 -
NAPS 1.0783 1.2528 1.096 1.0822 1.0903 1.1052 1.0997 -1.29%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.25 0.98 0.94 1.05 0.93 1.14 1.07 -
P/RPS 6.91 6.20 3.93 4.06 3.55 4.46 8.74 -14.46%
P/EPS 328.95 816.67 45.19 212.84 38.43 28.44 -10.85 -
EY 0.30 0.12 2.21 0.47 2.60 3.52 -9.21 -
DY 0.00 0.00 2.13 0.00 0.00 0.00 1.87 -
P/NAPS 1.10 0.86 0.82 0.93 0.82 0.98 0.93 11.80%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 19/01/11 13/10/10 20/08/10 19/04/10 20/01/10 14/10/09 21/08/09 -
Price 1.52 1.21 0.92 1.08 1.08 1.15 1.21 -
P/RPS 8.40 7.66 3.85 4.18 4.12 4.50 9.88 -10.22%
P/EPS 400.00 1,008.33 44.23 218.92 44.63 28.69 -12.27 -
EY 0.25 0.10 2.26 0.46 2.24 3.49 -8.15 -
DY 0.00 0.00 2.17 0.00 0.00 0.00 1.65 -
P/NAPS 1.34 1.06 0.80 0.96 0.95 0.99 1.05 17.60%

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