[GUOCO] QoQ Cumulative Quarter Result on 31-Mar-2009 [#3]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
15-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -36.23%
YoY- -51.59%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 88,076 42,754 82,011 53,811 36,080 18,277 120,127 -18.64%
PBT 9,130 8,793 -67,695 7,948 11,189 4,628 46,216 -65.97%
Tax -2,807 -2,939 -1,207 -2,333 -1,201 -831 -3,139 -7.16%
NP 6,323 5,854 -68,902 5,615 9,988 3,797 43,077 -72.07%
-
NP to SH 8,139 6,701 -66,045 5,925 9,291 3,418 41,243 -66.00%
-
Tax Rate 30.74% 33.42% - 29.35% 10.73% 17.96% 6.79% -
Total Cost 81,753 36,900 150,913 48,196 26,092 14,480 77,050 4.01%
-
Net Worth 763,720 774,136 770,301 844,918 842,205 848,602 843,606 -6.40%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 13,396 - - - 13,390 -
Div Payout % - - 0.00% - - - 32.47% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 763,720 774,136 770,301 844,918 842,205 848,602 843,606 -6.40%
NOSH 672,644 668,800 669,827 673,295 668,417 670,196 669,529 0.30%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.18% 13.69% -84.02% 10.43% 27.68% 20.77% 35.86% -
ROE 1.07% 0.87% -8.57% 0.70% 1.10% 0.40% 4.89% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 13.09 6.39 12.24 7.99 5.40 2.73 17.94 -18.90%
EPS 1.21 1.00 -9.86 0.88 1.39 0.51 6.16 -66.10%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.1354 1.1575 1.15 1.2549 1.26 1.2662 1.26 -6.68%
Adjusted Per Share Value based on latest NOSH - 673,400
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 12.57 6.10 11.71 7.68 5.15 2.61 17.15 -18.66%
EPS 1.16 0.96 -9.43 0.85 1.33 0.49 5.89 -66.04%
DPS 0.00 0.00 1.91 0.00 0.00 0.00 1.91 -
NAPS 1.0903 1.1052 1.0997 1.2062 1.2024 1.2115 1.2044 -6.40%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.93 1.14 1.07 0.72 0.90 1.23 1.35 -
P/RPS 7.10 17.83 8.74 9.01 16.67 45.10 7.52 -3.74%
P/EPS 76.86 113.78 -10.85 81.82 64.75 241.18 21.92 130.27%
EY 1.30 0.88 -9.21 1.22 1.54 0.41 4.56 -56.58%
DY 0.00 0.00 1.87 0.00 0.00 0.00 1.48 -
P/NAPS 0.82 0.98 0.93 0.57 0.71 0.97 1.07 -16.21%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 20/01/10 14/10/09 21/08/09 15/04/09 06/02/09 15/10/08 20/08/08 -
Price 1.08 1.15 1.21 0.85 0.95 1.04 1.20 -
P/RPS 8.25 17.99 9.88 10.64 17.60 38.14 6.69 14.95%
P/EPS 89.26 114.78 -12.27 96.59 68.35 203.92 19.48 175.11%
EY 1.12 0.87 -8.15 1.04 1.46 0.49 5.13 -63.64%
DY 0.00 0.00 1.65 0.00 0.00 0.00 1.67 -
P/NAPS 0.95 0.99 1.05 0.68 0.75 0.82 0.95 0.00%

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