[GUOCO] QoQ Cumulative Quarter Result on 31-Dec-2010 [#2]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
19-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 450.87%
YoY- -84.43%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 27,546 141,480 84,290 60,335 30,278 160,521 130,496 -64.51%
PBT 167 27,694 -1,466 1,721 255 10,371 3,057 -85.57%
Tax 331 -1,863 -118 510 106 322 -2,619 -
NP 498 25,831 -1,584 2,231 361 10,693 438 8.92%
-
NP to SH 388 24,701 -2,380 1,267 230 13,964 2,489 -71.00%
-
Tax Rate -198.20% 6.73% - -29.63% -41.57% -3.10% 85.67% -
Total Cost 27,048 115,649 85,874 58,104 29,917 149,828 130,058 -64.86%
-
Net Worth 685,000 816,443 745,336 755,332 877,526 767,684 758,001 -6.52%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 13,395 - - - 13,426 - -
Div Payout % - 54.23% - - - 96.15% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 685,000 816,443 745,336 755,332 877,526 767,684 758,001 -6.52%
NOSH 685,000 669,765 661,111 666,842 766,666 671,346 672,702 1.21%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 1.81% 18.26% -1.88% 3.70% 1.19% 6.66% 0.34% -
ROE 0.06% 3.03% -0.32% 0.17% 0.03% 1.82% 0.33% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 4.02 21.12 12.75 9.05 3.95 23.91 19.40 -64.94%
EPS 0.06 3.69 -0.36 0.19 0.03 2.08 0.37 -70.22%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.00 1.219 1.1274 1.1327 1.1446 1.1435 1.1268 -7.64%
Adjusted Per Share Value based on latest NOSH - 691,333
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 3.93 20.20 12.03 8.61 4.32 22.92 18.63 -64.52%
EPS 0.06 3.53 -0.34 0.18 0.03 1.99 0.36 -69.68%
DPS 0.00 1.91 0.00 0.00 0.00 1.92 0.00 -
NAPS 0.9779 1.1656 1.0641 1.0783 1.2528 1.096 1.0822 -6.52%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.80 1.11 1.33 1.25 0.98 0.94 1.05 -
P/RPS 19.89 5.25 10.43 13.82 24.81 3.93 5.41 138.02%
P/EPS 1,412.37 30.10 -369.44 657.89 3,266.67 45.19 283.78 191.21%
EY 0.07 3.32 -0.27 0.15 0.03 2.21 0.35 -65.76%
DY 0.00 1.80 0.00 0.00 0.00 2.13 0.00 -
P/NAPS 0.80 0.91 1.18 1.10 0.86 0.82 0.93 -9.54%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 11/10/11 22/08/11 13/04/11 19/01/11 13/10/10 20/08/10 19/04/10 -
Price 0.85 0.83 1.30 1.52 1.21 0.92 1.08 -
P/RPS 21.14 3.93 10.20 16.80 30.64 3.85 5.57 143.11%
P/EPS 1,500.64 22.51 -361.11 800.00 4,033.33 44.23 291.89 197.58%
EY 0.07 4.44 -0.28 0.13 0.02 2.26 0.34 -65.09%
DY 0.00 2.41 0.00 0.00 0.00 2.17 0.00 -
P/NAPS 0.85 0.68 1.15 1.34 1.06 0.80 0.96 -7.78%

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