[GUOCO] QoQ Cumulative Quarter Result on 31-Mar-2008 [#3]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
18-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 25.3%
YoY- -33.9%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 36,080 18,277 120,127 80,607 58,251 36,354 145,984 -60.44%
PBT 11,189 4,628 46,216 16,149 12,460 5,484 63,466 -68.39%
Tax -1,201 -831 -3,139 -2,649 -1,248 -1,293 -1,569 -16.25%
NP 9,988 3,797 43,077 13,500 11,212 4,191 61,897 -70.19%
-
NP to SH 9,291 3,418 41,243 12,239 9,768 3,365 49,489 -67.04%
-
Tax Rate 10.73% 17.96% 6.79% 16.40% 10.02% 23.58% 2.47% -
Total Cost 26,092 14,480 77,050 67,107 47,039 32,163 84,087 -54.00%
-
Net Worth 842,205 848,602 843,606 813,258 810,677 819,579 811,405 2.50%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 13,390 - - - 13,411 -
Div Payout % - - 32.47% - - - 27.10% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 842,205 848,602 843,606 813,258 810,677 819,579 811,405 2.50%
NOSH 668,417 670,196 669,529 668,797 669,041 673,000 670,582 -0.21%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 27.68% 20.77% 35.86% 16.75% 19.25% 11.53% 42.40% -
ROE 1.10% 0.40% 4.89% 1.50% 1.20% 0.41% 6.10% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 5.40 2.73 17.94 12.05 8.71 5.40 21.77 -60.35%
EPS 1.39 0.51 6.16 1.83 1.46 0.50 7.38 -66.97%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.26 1.2662 1.26 1.216 1.2117 1.2178 1.21 2.72%
Adjusted Per Share Value based on latest NOSH - 667,837
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 5.15 2.61 17.15 11.51 8.32 5.19 20.84 -60.45%
EPS 1.33 0.49 5.89 1.75 1.39 0.48 7.07 -67.00%
DPS 0.00 0.00 1.91 0.00 0.00 0.00 1.91 -
NAPS 1.2024 1.2115 1.2044 1.161 1.1574 1.1701 1.1584 2.50%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.90 1.23 1.35 1.74 2.94 3.00 3.20 -
P/RPS 16.67 45.10 7.52 14.44 33.77 55.54 14.70 8.70%
P/EPS 64.75 241.18 21.92 95.08 201.37 600.00 43.36 30.48%
EY 1.54 0.41 4.56 1.05 0.50 0.17 2.31 -23.59%
DY 0.00 0.00 1.48 0.00 0.00 0.00 0.62 -
P/NAPS 0.71 0.97 1.07 1.43 2.43 2.46 2.64 -58.16%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 06/02/09 15/10/08 20/08/08 18/04/08 29/01/08 18/10/07 17/08/07 -
Price 0.95 1.04 1.20 1.60 2.63 3.08 2.40 -
P/RPS 17.60 38.14 6.69 13.28 30.21 57.02 11.02 36.43%
P/EPS 68.35 203.92 19.48 87.43 180.14 616.00 32.52 63.71%
EY 1.46 0.49 5.13 1.14 0.56 0.16 3.08 -39.06%
DY 0.00 0.00 1.67 0.00 0.00 0.00 0.83 -
P/NAPS 0.75 0.82 0.95 1.32 2.17 2.53 1.98 -47.49%

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