[GUOCO] QoQ Cumulative Quarter Result on 31-Dec-2005 [#2]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 105.89%
YoY- 9.6%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 24,084 130,964 96,300 61,599 22,168 146,280 108,383 -63.27%
PBT 2,127 64,998 9,298 5,362 3,355 15,857 13,207 -70.36%
Tax 92 1,754 311 840 -555 -1,337 -4,758 -
NP 2,219 66,752 9,609 6,202 2,800 14,520 8,449 -58.95%
-
NP to SH 1,749 50,763 7,469 5,174 2,513 12,598 8,449 -64.97%
-
Tax Rate -4.33% -2.70% -3.34% -15.67% 16.54% 8.43% 36.03% -
Total Cost 21,865 64,212 86,691 55,397 19,368 131,760 99,934 -63.65%
-
Net Worth 780,323 801,888 753,880 797,075 753,899 748,881 740,160 3.58%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 13,945 - - - 6,998 - -
Div Payout % - 27.47% - - - 55.56% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 780,323 801,888 753,880 797,075 753,899 748,881 740,160 3.58%
NOSH 672,692 697,293 698,037 699,189 698,055 699,888 698,264 -2.45%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 9.21% 50.97% 9.98% 10.07% 12.63% 9.93% 7.80% -
ROE 0.22% 6.33% 0.99% 0.65% 0.33% 1.68% 1.14% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 3.58 18.78 13.80 8.81 3.18 20.90 15.52 -62.35%
EPS 0.26 7.28 1.07 0.74 0.36 1.80 1.21 -64.09%
DPS 0.00 2.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.16 1.15 1.08 1.14 1.08 1.07 1.06 6.18%
Adjusted Per Share Value based on latest NOSH - 700,263
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 3.44 18.70 13.75 8.79 3.16 20.88 15.47 -63.26%
EPS 0.25 7.25 1.07 0.74 0.36 1.80 1.21 -65.01%
DPS 0.00 1.99 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.114 1.1448 1.0763 1.1379 1.0763 1.0691 1.0567 3.57%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.78 0.77 0.70 0.63 0.62 0.59 0.54 -
P/RPS 21.79 4.10 5.07 7.15 19.52 2.82 3.48 239.33%
P/EPS 300.00 10.58 65.42 85.14 172.22 32.78 44.63 255.76%
EY 0.33 9.45 1.53 1.17 0.58 3.05 2.24 -72.07%
DY 0.00 2.60 0.00 0.00 0.00 1.69 0.00 -
P/NAPS 0.67 0.67 0.65 0.55 0.57 0.55 0.51 19.93%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 18/10/06 18/08/06 25/04/06 23/02/06 25/10/05 17/08/05 22/04/05 -
Price 0.78 0.79 0.70 0.63 0.62 0.61 0.55 -
P/RPS 21.79 4.21 5.07 7.15 19.52 2.92 3.54 235.49%
P/EPS 300.00 10.85 65.42 85.14 172.22 33.89 45.45 251.47%
EY 0.33 9.22 1.53 1.17 0.58 2.95 2.20 -71.73%
DY 0.00 2.53 0.00 0.00 0.00 1.64 0.00 -
P/NAPS 0.67 0.69 0.65 0.55 0.57 0.57 0.52 18.38%

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