[GUOCO] QoQ Cumulative Quarter Result on 30-Jun-2006 [#4]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
18-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 579.65%
YoY- 302.94%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 102,254 63,540 24,084 130,964 96,300 61,599 22,168 177.35%
PBT 22,713 11,881 2,127 64,998 9,298 5,362 3,355 258.28%
Tax -1,865 -709 92 1,754 311 840 -555 124.51%
NP 20,848 11,172 2,219 66,752 9,609 6,202 2,800 281.77%
-
NP to SH 18,515 9,470 1,749 50,763 7,469 5,174 2,513 279.09%
-
Tax Rate 8.21% 5.97% -4.33% -2.70% -3.34% -15.67% 16.54% -
Total Cost 81,406 52,368 21,865 64,212 86,691 55,397 19,368 160.67%
-
Net Worth 784,874 779,092 780,323 801,888 753,880 797,075 753,899 2.72%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - 13,945 - - - -
Div Payout % - - - 27.47% - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 784,874 779,092 780,323 801,888 753,880 797,075 753,899 2.72%
NOSH 670,833 671,631 672,692 697,293 698,037 699,189 698,055 -2.61%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 20.39% 17.58% 9.21% 50.97% 9.98% 10.07% 12.63% -
ROE 2.36% 1.22% 0.22% 6.33% 0.99% 0.65% 0.33% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 15.24 9.46 3.58 18.78 13.80 8.81 3.18 184.52%
EPS 2.76 1.41 0.26 7.28 1.07 0.74 0.36 289.29%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.17 1.16 1.16 1.15 1.08 1.14 1.08 5.48%
Adjusted Per Share Value based on latest NOSH - 697,165
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 14.60 9.07 3.44 18.70 13.75 8.79 3.16 177.66%
EPS 2.64 1.35 0.25 7.25 1.07 0.74 0.36 277.91%
DPS 0.00 0.00 0.00 1.99 0.00 0.00 0.00 -
NAPS 1.1205 1.1123 1.114 1.1448 1.0763 1.1379 1.0763 2.72%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.68 1.05 0.78 0.77 0.70 0.63 0.62 -
P/RPS 11.02 11.10 21.79 4.10 5.07 7.15 19.52 -31.71%
P/EPS 60.87 74.47 300.00 10.58 65.42 85.14 172.22 -50.04%
EY 1.64 1.34 0.33 9.45 1.53 1.17 0.58 100.08%
DY 0.00 0.00 0.00 2.60 0.00 0.00 0.00 -
P/NAPS 1.44 0.91 0.67 0.67 0.65 0.55 0.57 85.59%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/04/07 31/01/07 18/10/06 18/08/06 25/04/06 23/02/06 25/10/05 -
Price 1.74 1.38 0.78 0.79 0.70 0.63 0.62 -
P/RPS 11.42 14.59 21.79 4.21 5.07 7.15 19.52 -30.07%
P/EPS 63.04 97.87 300.00 10.85 65.42 85.14 172.22 -48.86%
EY 1.59 1.02 0.33 9.22 1.53 1.17 0.58 95.99%
DY 0.00 0.00 0.00 2.53 0.00 0.00 0.00 -
P/NAPS 1.49 1.19 0.67 0.69 0.65 0.55 0.57 89.87%

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