[GUOCO] QoQ Cumulative Quarter Result on 31-Mar-2011 [#3]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
13-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -287.85%
YoY- -195.62%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 55,335 27,546 141,480 84,290 60,335 30,278 160,521 -50.74%
PBT 1,101 167 27,694 -1,466 1,721 255 10,371 -77.48%
Tax 421 331 -1,863 -118 510 106 322 19.51%
NP 1,522 498 25,831 -1,584 2,231 361 10,693 -72.64%
-
NP to SH 490 388 24,701 -2,380 1,267 230 13,964 -89.21%
-
Tax Rate -38.24% -198.20% 6.73% - -29.63% -41.57% -3.10% -
Total Cost 53,813 27,048 115,649 85,874 58,104 29,917 149,828 -49.37%
-
Net Worth 627,999 685,000 816,443 745,336 755,332 877,526 767,684 -12.49%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 13,395 - - - 13,426 -
Div Payout % - - 54.23% - - - 96.15% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 627,999 685,000 816,443 745,336 755,332 877,526 767,684 -12.49%
NOSH 627,999 685,000 669,765 661,111 666,842 766,666 671,346 -4.34%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.75% 1.81% 18.26% -1.88% 3.70% 1.19% 6.66% -
ROE 0.08% 0.06% 3.03% -0.32% 0.17% 0.03% 1.82% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 8.81 4.02 21.12 12.75 9.05 3.95 23.91 -48.51%
EPS 0.07 0.06 3.69 -0.36 0.19 0.03 2.08 -89.51%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.00 1.00 1.219 1.1274 1.1327 1.1446 1.1435 -8.52%
Adjusted Per Share Value based on latest NOSH - 675,370
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 7.90 3.93 20.20 12.03 8.61 4.32 22.92 -50.74%
EPS 0.07 0.06 3.53 -0.34 0.18 0.03 1.99 -89.19%
DPS 0.00 0.00 1.91 0.00 0.00 0.00 1.92 -
NAPS 0.8966 0.9779 1.1656 1.0641 1.0783 1.2528 1.096 -12.49%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.83 0.80 1.11 1.33 1.25 0.98 0.94 -
P/RPS 9.42 19.89 5.25 10.43 13.82 24.81 3.93 78.81%
P/EPS 1,063.76 1,412.37 30.10 -369.44 657.89 3,266.67 45.19 716.64%
EY 0.09 0.07 3.32 -0.27 0.15 0.03 2.21 -88.09%
DY 0.00 0.00 1.80 0.00 0.00 0.00 2.13 -
P/NAPS 0.83 0.80 0.91 1.18 1.10 0.86 0.82 0.80%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 18/01/12 11/10/11 22/08/11 13/04/11 19/01/11 13/10/10 20/08/10 -
Price 0.88 0.85 0.83 1.30 1.52 1.21 0.92 -
P/RPS 9.99 21.14 3.93 10.20 16.80 30.64 3.85 88.50%
P/EPS 1,127.84 1,500.64 22.51 -361.11 800.00 4,033.33 44.23 761.24%
EY 0.09 0.07 4.44 -0.28 0.13 0.02 2.26 -88.26%
DY 0.00 0.00 2.41 0.00 0.00 0.00 2.17 -
P/NAPS 0.88 0.85 0.68 1.15 1.34 1.06 0.80 6.54%

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