[GUOCO] QoQ Cumulative Quarter Result on 30-Jun-2007 [#4]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
17-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 167.29%
YoY- -2.51%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 80,607 58,251 36,354 145,984 102,254 63,540 24,084 123.58%
PBT 16,149 12,460 5,484 63,466 22,713 11,881 2,127 285.81%
Tax -2,649 -1,248 -1,293 -1,569 -1,865 -709 92 -
NP 13,500 11,212 4,191 61,897 20,848 11,172 2,219 232.89%
-
NP to SH 12,239 9,768 3,365 49,489 18,515 9,470 1,749 265.41%
-
Tax Rate 16.40% 10.02% 23.58% 2.47% 8.21% 5.97% -4.33% -
Total Cost 67,107 47,039 32,163 84,087 81,406 52,368 21,865 111.04%
-
Net Worth 813,258 810,677 819,579 811,405 784,874 779,092 780,323 2.79%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - 13,411 - - - -
Div Payout % - - - 27.10% - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 813,258 810,677 819,579 811,405 784,874 779,092 780,323 2.79%
NOSH 668,797 669,041 673,000 670,582 670,833 671,631 672,692 -0.38%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 16.75% 19.25% 11.53% 42.40% 20.39% 17.58% 9.21% -
ROE 1.50% 1.20% 0.41% 6.10% 2.36% 1.22% 0.22% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 12.05 8.71 5.40 21.77 15.24 9.46 3.58 124.43%
EPS 1.83 1.46 0.50 7.38 2.76 1.41 0.26 266.83%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.216 1.2117 1.2178 1.21 1.17 1.16 1.16 3.19%
Adjusted Per Share Value based on latest NOSH - 670,432
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 11.51 8.32 5.19 20.84 14.60 9.07 3.44 123.54%
EPS 1.75 1.39 0.48 7.07 2.64 1.35 0.25 265.49%
DPS 0.00 0.00 0.00 1.91 0.00 0.00 0.00 -
NAPS 1.161 1.1574 1.1701 1.1584 1.1205 1.1123 1.114 2.79%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.74 2.94 3.00 3.20 1.68 1.05 0.78 -
P/RPS 14.44 33.77 55.54 14.70 11.02 11.10 21.79 -23.97%
P/EPS 95.08 201.37 600.00 43.36 60.87 74.47 300.00 -53.48%
EY 1.05 0.50 0.17 2.31 1.64 1.34 0.33 116.17%
DY 0.00 0.00 0.00 0.62 0.00 0.00 0.00 -
P/NAPS 1.43 2.43 2.46 2.64 1.44 0.91 0.67 65.69%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 18/04/08 29/01/08 18/10/07 17/08/07 25/04/07 31/01/07 18/10/06 -
Price 1.60 2.63 3.08 2.40 1.74 1.38 0.78 -
P/RPS 13.28 30.21 57.02 11.02 11.42 14.59 21.79 -28.09%
P/EPS 87.43 180.14 616.00 32.52 63.04 97.87 300.00 -56.01%
EY 1.14 0.56 0.16 3.08 1.59 1.02 0.33 128.34%
DY 0.00 0.00 0.00 0.83 0.00 0.00 0.00 -
P/NAPS 1.32 2.17 2.53 1.98 1.49 1.19 0.67 57.09%

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