[GUOCO] QoQ Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
28-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 134.18%
YoY- 415.39%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 22,168 146,280 108,383 67,181 30,071 199,791 162,286 -73.44%
PBT 3,355 15,857 13,207 6,889 3,563 36,957 39,082 -80.51%
Tax -555 -1,337 -4,758 -2,168 -1,547 -3,106 -6,918 -81.37%
NP 2,800 14,520 8,449 4,721 2,016 33,851 32,164 -80.32%
-
NP to SH 2,513 12,598 8,449 4,721 2,016 33,851 32,164 -81.69%
-
Tax Rate 16.54% 8.43% 36.03% 31.47% 43.42% 8.40% 17.70% -
Total Cost 19,368 131,760 99,934 62,460 28,055 165,940 130,122 -71.88%
-
Net Worth 753,899 748,881 740,160 746,904 743,834 742,899 742,785 0.99%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 6,998 - - - 5,046 - -
Div Payout % - 55.56% - - - 14.91% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 753,899 748,881 740,160 746,904 743,834 742,899 742,785 0.99%
NOSH 698,055 699,888 698,264 704,626 695,172 700,848 700,740 -0.25%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 12.63% 9.93% 7.80% 7.03% 6.70% 16.94% 19.82% -
ROE 0.33% 1.68% 1.14% 0.63% 0.27% 4.56% 4.33% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 3.18 20.90 15.52 9.53 4.33 28.51 23.16 -73.35%
EPS 0.36 1.80 1.21 0.67 0.29 4.83 4.59 -81.64%
DPS 0.00 1.00 0.00 0.00 0.00 0.72 0.00 -
NAPS 1.08 1.07 1.06 1.06 1.07 1.06 1.06 1.25%
Adjusted Per Share Value based on latest NOSH - 693,589
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 3.16 20.88 15.47 9.59 4.29 28.52 23.17 -73.47%
EPS 0.36 1.80 1.21 0.67 0.29 4.83 4.59 -81.64%
DPS 0.00 1.00 0.00 0.00 0.00 0.72 0.00 -
NAPS 1.0763 1.0691 1.0567 1.0663 1.0619 1.0606 1.0604 0.99%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.62 0.59 0.54 0.57 0.53 0.50 0.62 -
P/RPS 19.52 2.82 3.48 5.98 12.25 1.75 2.68 275.29%
P/EPS 172.22 32.78 44.63 85.07 182.76 10.35 13.51 444.85%
EY 0.58 3.05 2.24 1.18 0.55 9.66 7.40 -81.65%
DY 0.00 1.69 0.00 0.00 0.00 1.44 0.00 -
P/NAPS 0.57 0.55 0.51 0.54 0.50 0.47 0.58 -1.15%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/10/05 17/08/05 22/04/05 28/01/05 11/01/05 23/08/04 27/05/04 -
Price 0.62 0.61 0.55 0.59 0.57 0.51 0.54 -
P/RPS 19.52 2.92 3.54 6.19 13.18 1.79 2.33 311.95%
P/EPS 172.22 33.89 45.45 88.06 196.55 10.56 11.76 497.59%
EY 0.58 2.95 2.20 1.14 0.51 9.47 8.50 -83.27%
DY 0.00 1.64 0.00 0.00 0.00 1.41 0.00 -
P/NAPS 0.57 0.57 0.52 0.56 0.53 0.48 0.51 7.68%

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