[GUOCO] QoQ Cumulative Quarter Result on 31-Mar-2005 [#3]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
22-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 78.97%
YoY- -73.73%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 61,599 22,168 146,280 108,383 67,181 30,071 199,791 -54.26%
PBT 5,362 3,355 15,857 13,207 6,889 3,563 36,957 -72.29%
Tax 840 -555 -1,337 -4,758 -2,168 -1,547 -3,106 -
NP 6,202 2,800 14,520 8,449 4,721 2,016 33,851 -67.64%
-
NP to SH 5,174 2,513 12,598 8,449 4,721 2,016 33,851 -71.31%
-
Tax Rate -15.67% 16.54% 8.43% 36.03% 31.47% 43.42% 8.40% -
Total Cost 55,397 19,368 131,760 99,934 62,460 28,055 165,940 -51.78%
-
Net Worth 797,075 753,899 748,881 740,160 746,904 743,834 742,899 4.79%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - 6,998 - - - 5,046 -
Div Payout % - - 55.56% - - - 14.91% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 797,075 753,899 748,881 740,160 746,904 743,834 742,899 4.79%
NOSH 699,189 698,055 699,888 698,264 704,626 695,172 700,848 -0.15%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 10.07% 12.63% 9.93% 7.80% 7.03% 6.70% 16.94% -
ROE 0.65% 0.33% 1.68% 1.14% 0.63% 0.27% 4.56% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 8.81 3.18 20.90 15.52 9.53 4.33 28.51 -54.19%
EPS 0.74 0.36 1.80 1.21 0.67 0.29 4.83 -71.26%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.72 -
NAPS 1.14 1.08 1.07 1.06 1.06 1.07 1.06 4.95%
Adjusted Per Share Value based on latest NOSH - 703,396
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 8.79 3.16 20.88 15.47 9.59 4.29 28.52 -54.27%
EPS 0.74 0.36 1.80 1.21 0.67 0.29 4.83 -71.26%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.72 -
NAPS 1.1379 1.0763 1.0691 1.0567 1.0663 1.0619 1.0606 4.78%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.63 0.62 0.59 0.54 0.57 0.53 0.50 -
P/RPS 7.15 19.52 2.82 3.48 5.98 12.25 1.75 154.91%
P/EPS 85.14 172.22 32.78 44.63 85.07 182.76 10.35 305.93%
EY 1.17 0.58 3.05 2.24 1.18 0.55 9.66 -75.42%
DY 0.00 0.00 1.69 0.00 0.00 0.00 1.44 -
P/NAPS 0.55 0.57 0.55 0.51 0.54 0.50 0.47 11.01%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 25/10/05 17/08/05 22/04/05 28/01/05 11/01/05 23/08/04 -
Price 0.63 0.62 0.61 0.55 0.59 0.57 0.51 -
P/RPS 7.15 19.52 2.92 3.54 6.19 13.18 1.79 151.11%
P/EPS 85.14 172.22 33.89 45.45 88.06 196.55 10.56 300.55%
EY 1.17 0.58 2.95 2.20 1.14 0.51 9.47 -75.09%
DY 0.00 0.00 1.64 0.00 0.00 0.00 1.41 -
P/NAPS 0.55 0.57 0.57 0.52 0.56 0.53 0.48 9.47%

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