[GUOCO] QoQ Quarter Result on 31-Dec-2006 [#2]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
31-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 341.45%
YoY- 190.15%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 36,354 43,730 38,714 39,456 24,084 34,664 34,701 3.14%
PBT 5,484 40,752 10,832 9,754 2,127 55,700 3,936 24.72%
Tax -1,293 296 -1,156 -801 92 1,443 -529 81.35%
NP 4,191 41,048 9,676 8,953 2,219 57,143 3,407 14.79%
-
NP to SH 3,365 29,685 9,045 7,721 1,749 43,294 2,295 29.03%
-
Tax Rate 23.58% -0.73% 10.67% 8.21% -4.33% -2.59% 13.44% -
Total Cost 32,163 2,682 29,038 30,503 21,865 -22,479 31,294 1.84%
-
Net Worth 819,579 670,432 783,899 778,813 780,323 801,740 751,090 5.98%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 13,408 - - - 13,943 - -
Div Payout % - 45.17% - - - 32.21% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 819,579 670,432 783,899 778,813 780,323 801,740 751,090 5.98%
NOSH 673,000 670,432 669,999 671,391 672,692 697,165 695,454 -2.16%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 11.53% 93.87% 24.99% 22.69% 9.21% 164.85% 9.82% -
ROE 0.41% 4.43% 1.15% 0.99% 0.22% 5.40% 0.31% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 5.40 6.52 5.78 5.88 3.58 4.97 4.99 5.40%
EPS 0.50 4.43 1.35 1.15 0.26 6.21 0.33 31.88%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.2178 1.00 1.17 1.16 1.16 1.15 1.08 8.32%
Adjusted Per Share Value based on latest NOSH - 671,391
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 5.19 6.24 5.53 5.63 3.44 4.95 4.95 3.20%
EPS 0.48 4.24 1.29 1.10 0.25 6.18 0.33 28.34%
DPS 0.00 1.91 0.00 0.00 0.00 1.99 0.00 -
NAPS 1.1701 0.9571 1.1191 1.1119 1.114 1.1446 1.0723 5.98%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.00 3.20 1.68 1.05 0.78 0.77 0.70 -
P/RPS 55.54 49.06 29.07 17.87 21.79 15.49 14.03 150.03%
P/EPS 600.00 72.27 124.44 91.30 300.00 12.40 212.12 99.88%
EY 0.17 1.38 0.80 1.10 0.33 8.06 0.47 -49.20%
DY 0.00 0.62 0.00 0.00 0.00 2.60 0.00 -
P/NAPS 2.46 3.20 1.44 0.91 0.67 0.67 0.65 142.65%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 18/10/07 17/08/07 25/04/07 31/01/07 18/10/06 18/08/06 25/04/06 -
Price 3.08 2.40 1.74 1.38 0.78 0.79 0.70 -
P/RPS 57.02 36.79 30.11 23.48 21.79 15.89 14.03 154.45%
P/EPS 616.00 54.20 128.89 120.00 300.00 12.72 212.12 103.41%
EY 0.16 1.84 0.78 0.83 0.33 7.86 0.47 -51.21%
DY 0.00 0.83 0.00 0.00 0.00 2.53 0.00 -
P/NAPS 2.53 2.40 1.49 1.19 0.67 0.69 0.65 147.23%

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