[GUOCO] QoQ Quarter Result on 30-Jun-2003 [#4]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
20-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 5652.87%
YoY- 338.9%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 91,847 25,078 45,361 20,349 17,976 15,687 38,243 79.24%
PBT 34,620 2,138 2,324 3,307 1,434 8,765 -2,781 -
Tax -3,372 -1,613 -1,933 1,698 -1,347 -3,779 -1,142 105.68%
NP 31,248 525 391 5,005 87 4,986 -3,923 -
-
NP to SH 31,248 525 391 5,005 87 4,986 -3,923 -
-
Tax Rate 9.74% 75.44% 83.18% -51.35% 93.93% 43.11% - -
Total Cost 60,599 24,553 44,970 15,344 17,889 10,701 42,166 27.32%
-
Net Worth 742,665 669,375 664,700 719,028 878,700 709,276 707,541 3.27%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - 2,819 - - - -
Div Payout % - - - 56.34% - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 742,665 669,375 664,700 719,028 878,700 709,276 707,541 3.27%
NOSH 700,627 656,250 651,666 704,929 870,000 702,253 700,535 0.00%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 34.02% 2.09% 0.86% 24.60% 0.48% 31.78% -10.26% -
ROE 4.21% 0.08% 0.06% 0.70% 0.01% 0.70% -0.55% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 13.11 3.82 6.96 2.89 2.07 2.23 5.46 79.21%
EPS 4.46 0.08 0.06 0.71 0.01 0.71 -0.56 -
DPS 0.00 0.00 0.00 0.40 0.00 0.00 0.00 -
NAPS 1.06 1.02 1.02 1.02 1.01 1.01 1.01 3.27%
Adjusted Per Share Value based on latest NOSH - 704,929
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 13.11 3.58 6.48 2.91 2.57 2.24 5.46 79.21%
EPS 4.46 0.07 0.06 0.71 0.01 0.71 -0.56 -
DPS 0.00 0.00 0.00 0.40 0.00 0.00 0.00 -
NAPS 1.0603 0.9556 0.949 1.0265 1.2545 1.0126 1.0101 3.28%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.62 0.58 0.56 0.54 0.50 0.53 0.58 -
P/RPS 4.73 15.18 8.05 18.71 24.20 23.73 10.62 -41.65%
P/EPS 13.90 725.00 933.33 76.06 5,000.00 74.65 -103.57 -
EY 7.19 0.14 0.11 1.31 0.02 1.34 -0.97 -
DY 0.00 0.00 0.00 0.74 0.00 0.00 0.00 -
P/NAPS 0.58 0.57 0.55 0.53 0.50 0.52 0.57 1.16%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 17/02/04 17/11/03 20/08/03 05/05/03 19/02/03 19/11/02 -
Price 0.54 0.61 0.61 0.58 0.50 0.58 0.56 -
P/RPS 4.12 15.96 8.76 20.09 24.20 25.96 10.26 -45.54%
P/EPS 12.11 762.50 1,016.67 81.69 5,000.00 81.69 -100.00 -
EY 8.26 0.13 0.10 1.22 0.02 1.22 -1.00 -
DY 0.00 0.00 0.00 0.69 0.00 0.00 0.00 -
P/NAPS 0.51 0.60 0.60 0.57 0.50 0.57 0.55 -4.90%

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