[GUOCO] QoQ Quarter Result on 30-Sep-2007 [#1]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
18-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -88.66%
YoY- 92.4%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 39,520 22,356 21,897 36,354 43,730 38,714 39,456 0.10%
PBT 28,377 3,689 6,976 5,484 40,752 10,832 9,754 103.92%
Tax -489 -1,401 44 -1,293 296 -1,156 -801 -28.05%
NP 27,888 2,288 7,020 4,191 41,048 9,676 8,953 113.43%
-
NP to SH 27,313 2,471 6,402 3,365 29,685 9,045 7,721 132.34%
-
Tax Rate 1.72% 37.98% -0.63% 23.58% -0.73% 10.67% 8.21% -
Total Cost 11,632 20,068 14,877 32,163 2,682 29,038 30,503 -47.44%
-
Net Worth 843,489 812,090 808,052 819,579 670,432 783,899 778,813 5.46%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 13,388 - - - 13,408 - - -
Div Payout % 49.02% - - - 45.17% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 843,489 812,090 808,052 819,579 670,432 783,899 778,813 5.46%
NOSH 669,436 667,837 666,875 673,000 670,432 669,999 671,391 -0.19%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 70.57% 10.23% 32.06% 11.53% 93.87% 24.99% 22.69% -
ROE 3.24% 0.30% 0.79% 0.41% 4.43% 1.15% 0.99% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 5.90 3.35 3.28 5.40 6.52 5.78 5.88 0.22%
EPS 4.08 0.37 0.96 0.50 4.43 1.35 1.15 132.79%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.26 1.216 1.2117 1.2178 1.00 1.17 1.16 5.67%
Adjusted Per Share Value based on latest NOSH - 673,000
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 5.64 3.19 3.13 5.19 6.24 5.53 5.63 0.11%
EPS 3.90 0.35 0.91 0.48 4.24 1.29 1.10 132.69%
DPS 1.91 0.00 0.00 0.00 1.91 0.00 0.00 -
NAPS 1.2042 1.1594 1.1536 1.1701 0.9571 1.1191 1.1119 5.46%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.35 1.74 2.94 3.00 3.20 1.68 1.05 -
P/RPS 22.87 51.98 89.54 55.54 49.06 29.07 17.87 17.89%
P/EPS 33.09 470.27 306.25 600.00 72.27 124.44 91.30 -49.19%
EY 3.02 0.21 0.33 0.17 1.38 0.80 1.10 96.18%
DY 1.48 0.00 0.00 0.00 0.62 0.00 0.00 -
P/NAPS 1.07 1.43 2.43 2.46 3.20 1.44 0.91 11.41%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 20/08/08 18/04/08 29/01/08 18/10/07 17/08/07 25/04/07 31/01/07 -
Price 1.20 1.60 2.63 3.08 2.40 1.74 1.38 -
P/RPS 20.33 47.80 80.10 57.02 36.79 30.11 23.48 -9.16%
P/EPS 29.41 432.43 273.96 616.00 54.20 128.89 120.00 -60.87%
EY 3.40 0.23 0.37 0.16 1.84 0.78 0.83 156.23%
DY 1.67 0.00 0.00 0.00 0.83 0.00 0.00 -
P/NAPS 0.95 1.32 2.17 2.53 2.40 1.49 1.19 -13.95%

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