[GUOCO] QoQ Quarter Result on 31-Mar-2005 [#3]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
22-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 37.82%
YoY- -88.07%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 39,431 22,168 37,897 41,202 37,110 30,071 37,505 3.38%
PBT 2,007 3,355 2,650 6,318 3,326 3,563 -2,125 -
Tax 1,395 -555 1,471 -2,590 -621 -1,547 3,812 -48.74%
NP 3,402 2,800 4,121 3,728 2,705 2,016 1,687 59.41%
-
NP to SH 2,661 2,513 4,149 3,728 2,705 2,016 1,687 35.39%
-
Tax Rate -69.51% 16.54% -55.51% 40.99% 18.67% 43.42% - -
Total Cost 36,029 19,368 33,776 37,474 34,405 28,055 35,818 0.39%
-
Net Worth 798,299 753,899 752,445 745,599 735,205 743,834 745,091 4.69%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - 7,032 - - - 5,061 -
Div Payout % - - 169.49% - - - 300.00% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 798,299 753,899 752,445 745,599 735,205 743,834 745,091 4.69%
NOSH 700,263 698,055 703,220 703,396 693,589 695,172 702,916 -0.25%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 8.63% 12.63% 10.87% 9.05% 7.29% 6.70% 4.50% -
ROE 0.33% 0.33% 0.55% 0.50% 0.37% 0.27% 0.23% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 5.63 3.18 5.39 5.86 5.35 4.33 5.34 3.57%
EPS 0.38 0.36 0.59 0.53 0.39 0.29 0.24 35.73%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.72 -
NAPS 1.14 1.08 1.07 1.06 1.06 1.07 1.06 4.95%
Adjusted Per Share Value based on latest NOSH - 703,396
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 5.63 3.16 5.41 5.88 5.30 4.29 5.35 3.44%
EPS 0.38 0.36 0.59 0.53 0.39 0.29 0.24 35.73%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.72 -
NAPS 1.1397 1.0763 1.0742 1.0644 1.0496 1.0619 1.0637 4.69%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.63 0.62 0.59 0.54 0.57 0.53 0.50 -
P/RPS 11.19 19.52 10.95 9.22 10.65 12.25 9.37 12.52%
P/EPS 165.79 172.22 100.00 101.89 146.15 182.76 208.33 -14.08%
EY 0.60 0.58 1.00 0.98 0.68 0.55 0.48 15.99%
DY 0.00 0.00 1.69 0.00 0.00 0.00 1.44 -
P/NAPS 0.55 0.57 0.55 0.51 0.54 0.50 0.47 11.01%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 25/10/05 17/08/05 22/04/05 28/01/05 11/01/05 23/08/04 -
Price 0.63 0.62 0.61 0.55 0.59 0.57 0.51 -
P/RPS 11.19 19.52 11.32 9.39 11.03 13.18 9.56 11.03%
P/EPS 165.79 172.22 103.39 103.77 151.28 196.55 212.50 -15.21%
EY 0.60 0.58 0.97 0.96 0.66 0.51 0.47 17.62%
DY 0.00 0.00 1.64 0.00 0.00 0.00 1.41 -
P/NAPS 0.55 0.57 0.57 0.52 0.56 0.53 0.48 9.47%

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