[GUOCO] QoQ Cumulative Quarter Result on 31-Dec-2011 [#2]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
18-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 26.29%
YoY- -61.33%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 37,990 116,328 77,301 55,335 27,546 141,480 84,290 -41.13%
PBT 4,949 28,988 326 1,101 167 27,694 -1,466 -
Tax -506 12 -575 421 331 -1,863 -118 163.24%
NP 4,443 29,000 -249 1,522 498 25,831 -1,584 -
-
NP to SH 3,900 26,534 -1,815 490 388 24,701 -2,380 -
-
Tax Rate 10.22% -0.04% 176.38% -38.24% -198.20% 6.73% - -
Total Cost 33,547 87,328 77,550 53,813 27,048 115,649 85,874 -46.46%
-
Net Worth 773,679 762,584 749,312 627,999 685,000 816,443 745,336 2.51%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 13,401 - - - 13,395 - -
Div Payout % - 50.51% - - - 54.23% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 773,679 762,584 749,312 627,999 685,000 816,443 745,336 2.51%
NOSH 672,413 670,050 662,580 627,999 685,000 669,765 661,111 1.13%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 11.70% 24.93% -0.32% 2.75% 1.81% 18.26% -1.88% -
ROE 0.50% 3.48% -0.24% 0.08% 0.06% 3.03% -0.32% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 5.65 17.36 11.67 8.81 4.02 21.12 12.75 -41.78%
EPS 0.58 3.96 -0.27 0.07 0.06 3.69 -0.36 -
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.1506 1.1381 1.1309 1.00 1.00 1.219 1.1274 1.36%
Adjusted Per Share Value based on latest NOSH - 400,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 5.42 16.61 11.04 7.90 3.93 20.20 12.03 -41.14%
EPS 0.56 3.79 -0.26 0.07 0.06 3.53 -0.34 -
DPS 0.00 1.91 0.00 0.00 0.00 1.91 0.00 -
NAPS 1.1045 1.0887 1.0697 0.8966 0.9779 1.1656 1.0641 2.50%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.78 0.81 0.83 0.83 0.80 1.11 1.33 -
P/RPS 13.81 4.67 7.11 9.42 19.89 5.25 10.43 20.51%
P/EPS 134.48 20.45 -303.00 1,063.76 1,412.37 30.10 -369.44 -
EY 0.74 4.89 -0.33 0.09 0.07 3.32 -0.27 -
DY 0.00 2.47 0.00 0.00 0.00 1.80 0.00 -
P/NAPS 0.68 0.71 0.73 0.83 0.80 0.91 1.18 -30.68%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 10/10/12 23/08/12 18/04/12 18/01/12 11/10/11 22/08/11 13/04/11 -
Price 0.80 0.79 0.83 0.88 0.85 0.83 1.30 -
P/RPS 14.16 4.55 7.11 9.99 21.14 3.93 10.20 24.37%
P/EPS 137.93 19.95 -303.00 1,127.84 1,500.64 22.51 -361.11 -
EY 0.72 5.01 -0.33 0.09 0.07 4.44 -0.28 -
DY 0.00 2.53 0.00 0.00 0.00 2.41 0.00 -
P/NAPS 0.70 0.69 0.73 0.88 0.85 0.68 1.15 -28.11%

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