[GUOCO] QoQ Quarter Result on 31-Dec-2007 [#2]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
29-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 90.25%
YoY- -17.08%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 18,277 39,520 22,356 21,897 36,354 43,730 38,714 -39.28%
PBT 4,628 28,377 3,689 6,976 5,484 40,752 10,832 -43.18%
Tax -831 -489 -1,401 44 -1,293 296 -1,156 -19.70%
NP 3,797 27,888 2,288 7,020 4,191 41,048 9,676 -46.30%
-
NP to SH 3,418 27,313 2,471 6,402 3,365 29,685 9,045 -47.63%
-
Tax Rate 17.96% 1.72% 37.98% -0.63% 23.58% -0.73% 10.67% -
Total Cost 14,480 11,632 20,068 14,877 32,163 2,682 29,038 -37.03%
-
Net Worth 848,602 843,489 812,090 808,052 819,579 670,432 783,899 5.41%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 13,388 - - - 13,408 - -
Div Payout % - 49.02% - - - 45.17% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 848,602 843,489 812,090 808,052 819,579 670,432 783,899 5.41%
NOSH 670,196 669,436 667,837 666,875 673,000 670,432 669,999 0.01%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 20.77% 70.57% 10.23% 32.06% 11.53% 93.87% 24.99% -
ROE 0.40% 3.24% 0.30% 0.79% 0.41% 4.43% 1.15% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 2.73 5.90 3.35 3.28 5.40 6.52 5.78 -39.26%
EPS 0.51 4.08 0.37 0.96 0.50 4.43 1.35 -47.64%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.2662 1.26 1.216 1.2117 1.2178 1.00 1.17 5.39%
Adjusted Per Share Value based on latest NOSH - 666,875
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 2.61 5.64 3.19 3.13 5.19 6.24 5.53 -39.29%
EPS 0.49 3.90 0.35 0.91 0.48 4.24 1.29 -47.45%
DPS 0.00 1.91 0.00 0.00 0.00 1.91 0.00 -
NAPS 1.2115 1.2042 1.1594 1.1536 1.1701 0.9571 1.1191 5.41%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.23 1.35 1.74 2.94 3.00 3.20 1.68 -
P/RPS 45.10 22.87 51.98 89.54 55.54 49.06 29.07 33.90%
P/EPS 241.18 33.09 470.27 306.25 600.00 72.27 124.44 55.26%
EY 0.41 3.02 0.21 0.33 0.17 1.38 0.80 -35.88%
DY 0.00 1.48 0.00 0.00 0.00 0.62 0.00 -
P/NAPS 0.97 1.07 1.43 2.43 2.46 3.20 1.44 -23.10%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 15/10/08 20/08/08 18/04/08 29/01/08 18/10/07 17/08/07 25/04/07 -
Price 1.04 1.20 1.60 2.63 3.08 2.40 1.74 -
P/RPS 38.14 20.33 47.80 80.10 57.02 36.79 30.11 17.01%
P/EPS 203.92 29.41 432.43 273.96 616.00 54.20 128.89 35.66%
EY 0.49 3.40 0.23 0.37 0.16 1.84 0.78 -26.58%
DY 0.00 1.67 0.00 0.00 0.00 0.83 0.00 -
P/NAPS 0.82 0.95 1.32 2.17 2.53 2.40 1.49 -32.77%

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