[GUOCO] QoQ Cumulative Quarter Result on 31-Dec-2008 [#2]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
06-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 171.83%
YoY- -4.88%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 42,754 82,011 53,811 36,080 18,277 120,127 80,607 -34.45%
PBT 8,793 -67,695 7,948 11,189 4,628 46,216 16,149 -33.29%
Tax -2,939 -1,207 -2,333 -1,201 -831 -3,139 -2,649 7.16%
NP 5,854 -68,902 5,615 9,988 3,797 43,077 13,500 -42.68%
-
NP to SH 6,701 -66,045 5,925 9,291 3,418 41,243 12,239 -33.04%
-
Tax Rate 33.42% - 29.35% 10.73% 17.96% 6.79% 16.40% -
Total Cost 36,900 150,913 48,196 26,092 14,480 77,050 67,107 -32.85%
-
Net Worth 774,136 770,301 844,918 842,205 848,602 843,606 813,258 -3.23%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 13,396 - - - 13,390 - -
Div Payout % - 0.00% - - - 32.47% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 774,136 770,301 844,918 842,205 848,602 843,606 813,258 -3.23%
NOSH 668,800 669,827 673,295 668,417 670,196 669,529 668,797 0.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 13.69% -84.02% 10.43% 27.68% 20.77% 35.86% 16.75% -
ROE 0.87% -8.57% 0.70% 1.10% 0.40% 4.89% 1.50% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 6.39 12.24 7.99 5.40 2.73 17.94 12.05 -34.45%
EPS 1.00 -9.86 0.88 1.39 0.51 6.16 1.83 -33.13%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.1575 1.15 1.2549 1.26 1.2662 1.26 1.216 -3.23%
Adjusted Per Share Value based on latest NOSH - 667,386
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 6.10 11.71 7.68 5.15 2.61 17.15 11.51 -34.48%
EPS 0.96 -9.43 0.85 1.33 0.49 5.89 1.75 -32.96%
DPS 0.00 1.91 0.00 0.00 0.00 1.91 0.00 -
NAPS 1.1052 1.0997 1.2062 1.2024 1.2115 1.2044 1.161 -3.22%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.14 1.07 0.72 0.90 1.23 1.35 1.74 -
P/RPS 17.83 8.74 9.01 16.67 45.10 7.52 14.44 15.08%
P/EPS 113.78 -10.85 81.82 64.75 241.18 21.92 95.08 12.70%
EY 0.88 -9.21 1.22 1.54 0.41 4.56 1.05 -11.09%
DY 0.00 1.87 0.00 0.00 0.00 1.48 0.00 -
P/NAPS 0.98 0.93 0.57 0.71 0.97 1.07 1.43 -22.25%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 14/10/09 21/08/09 15/04/09 06/02/09 15/10/08 20/08/08 18/04/08 -
Price 1.15 1.21 0.85 0.95 1.04 1.20 1.60 -
P/RPS 17.99 9.88 10.64 17.60 38.14 6.69 13.28 22.40%
P/EPS 114.78 -12.27 96.59 68.35 203.92 19.48 87.43 19.87%
EY 0.87 -8.15 1.04 1.46 0.49 5.13 1.14 -16.47%
DY 0.00 1.65 0.00 0.00 0.00 1.67 0.00 -
P/NAPS 0.99 1.05 0.68 0.75 0.82 0.95 1.32 -17.43%

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