[GUOCO] QoQ Quarter Result on 31-Dec-2005 [#2]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 5.89%
YoY- -1.63%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 24,084 34,664 34,701 39,431 22,168 37,897 41,202 -30.06%
PBT 2,127 55,700 3,936 2,007 3,355 2,650 6,318 -51.57%
Tax 92 1,443 -529 1,395 -555 1,471 -2,590 -
NP 2,219 57,143 3,407 3,402 2,800 4,121 3,728 -29.21%
-
NP to SH 1,749 43,294 2,295 2,661 2,513 4,149 3,728 -39.59%
-
Tax Rate -4.33% -2.59% 13.44% -69.51% 16.54% -55.51% 40.99% -
Total Cost 21,865 -22,479 31,294 36,029 19,368 33,776 37,474 -30.15%
-
Net Worth 780,323 801,740 751,090 798,299 753,899 752,445 745,599 3.07%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 13,943 - - - 7,032 - -
Div Payout % - 32.21% - - - 169.49% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 780,323 801,740 751,090 798,299 753,899 752,445 745,599 3.07%
NOSH 672,692 697,165 695,454 700,263 698,055 703,220 703,396 -2.92%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 9.21% 164.85% 9.82% 8.63% 12.63% 10.87% 9.05% -
ROE 0.22% 5.40% 0.31% 0.33% 0.33% 0.55% 0.50% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 3.58 4.97 4.99 5.63 3.18 5.39 5.86 -27.97%
EPS 0.26 6.21 0.33 0.38 0.36 0.59 0.53 -37.77%
DPS 0.00 2.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.16 1.15 1.08 1.14 1.08 1.07 1.06 6.18%
Adjusted Per Share Value based on latest NOSH - 700,263
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 3.44 4.95 4.95 5.63 3.16 5.41 5.88 -30.02%
EPS 0.25 6.18 0.33 0.38 0.36 0.59 0.53 -39.37%
DPS 0.00 1.99 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.114 1.1446 1.0723 1.1397 1.0763 1.0742 1.0644 3.08%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.78 0.77 0.70 0.63 0.62 0.59 0.54 -
P/RPS 21.79 15.49 14.03 11.19 19.52 10.95 9.22 77.33%
P/EPS 300.00 12.40 212.12 165.79 172.22 100.00 101.89 105.29%
EY 0.33 8.06 0.47 0.60 0.58 1.00 0.98 -51.56%
DY 0.00 2.60 0.00 0.00 0.00 1.69 0.00 -
P/NAPS 0.67 0.67 0.65 0.55 0.57 0.55 0.51 19.93%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 18/10/06 18/08/06 25/04/06 23/02/06 25/10/05 17/08/05 22/04/05 -
Price 0.78 0.79 0.70 0.63 0.62 0.61 0.55 -
P/RPS 21.79 15.89 14.03 11.19 19.52 11.32 9.39 75.18%
P/EPS 300.00 12.72 212.12 165.79 172.22 103.39 103.77 102.80%
EY 0.33 7.86 0.47 0.60 0.58 0.97 0.96 -50.89%
DY 0.00 2.53 0.00 0.00 0.00 1.64 0.00 -
P/NAPS 0.67 0.69 0.65 0.55 0.57 0.57 0.52 18.38%

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