[GUOCO] QoQ Quarter Result on 30-Sep-2004 [#1]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
11-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 19.5%
YoY- 415.6%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 37,897 41,202 37,110 30,071 37,505 91,847 25,078 31.71%
PBT 2,650 6,318 3,326 3,563 -2,125 34,620 2,138 15.40%
Tax 1,471 -2,590 -621 -1,547 3,812 -3,372 -1,613 -
NP 4,121 3,728 2,705 2,016 1,687 31,248 525 295.46%
-
NP to SH 4,149 3,728 2,705 2,016 1,687 31,248 525 297.25%
-
Tax Rate -55.51% 40.99% 18.67% 43.42% - 9.74% 75.44% -
Total Cost 33,776 37,474 34,405 28,055 35,818 60,599 24,553 23.71%
-
Net Worth 752,445 745,599 735,205 743,834 745,091 742,665 669,375 8.11%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 7,032 - - - 5,061 - - -
Div Payout % 169.49% - - - 300.00% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 752,445 745,599 735,205 743,834 745,091 742,665 669,375 8.11%
NOSH 703,220 703,396 693,589 695,172 702,916 700,627 656,250 4.72%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 10.87% 9.05% 7.29% 6.70% 4.50% 34.02% 2.09% -
ROE 0.55% 0.50% 0.37% 0.27% 0.23% 4.21% 0.08% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 5.39 5.86 5.35 4.33 5.34 13.11 3.82 25.82%
EPS 0.59 0.53 0.39 0.29 0.24 4.46 0.08 279.34%
DPS 1.00 0.00 0.00 0.00 0.72 0.00 0.00 -
NAPS 1.07 1.06 1.06 1.07 1.06 1.06 1.02 3.24%
Adjusted Per Share Value based on latest NOSH - 695,172
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 5.41 5.88 5.30 4.29 5.35 13.11 3.58 31.72%
EPS 0.59 0.53 0.39 0.29 0.24 4.46 0.07 314.69%
DPS 1.00 0.00 0.00 0.00 0.72 0.00 0.00 -
NAPS 1.0742 1.0644 1.0496 1.0619 1.0637 1.0603 0.9556 8.11%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.59 0.54 0.57 0.53 0.50 0.62 0.58 -
P/RPS 10.95 9.22 10.65 12.25 9.37 4.73 15.18 -19.58%
P/EPS 100.00 101.89 146.15 182.76 208.33 13.90 725.00 -73.33%
EY 1.00 0.98 0.68 0.55 0.48 7.19 0.14 271.33%
DY 1.69 0.00 0.00 0.00 1.44 0.00 0.00 -
P/NAPS 0.55 0.51 0.54 0.50 0.47 0.58 0.57 -2.35%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 17/08/05 22/04/05 28/01/05 11/01/05 23/08/04 27/05/04 17/02/04 -
Price 0.61 0.55 0.59 0.57 0.51 0.54 0.61 -
P/RPS 11.32 9.39 11.03 13.18 9.56 4.12 15.96 -20.48%
P/EPS 103.39 103.77 151.28 196.55 212.50 12.11 762.50 -73.63%
EY 0.97 0.96 0.66 0.51 0.47 8.26 0.13 282.31%
DY 1.64 0.00 0.00 0.00 1.41 0.00 0.00 -
P/NAPS 0.57 0.52 0.56 0.53 0.48 0.51 0.60 -3.36%

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