[GUOCO] QoQ Quarter Result on 31-Mar-2010 [#3]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
19-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -489.19%
YoY- -67.83%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 30,057 30,278 30,025 42,420 45,322 42,754 28,201 4.32%
PBT 1,466 255 7,314 -6,074 351 8,793 -75,643 -
Tax 404 106 2,941 188 132 -2,939 1,126 -49.41%
NP 1,870 361 10,255 -5,886 483 5,854 -74,517 -
-
NP to SH 1,037 230 11,475 -5,651 1,452 6,701 -71,971 -
-
Tax Rate -27.56% -41.57% -40.21% - -37.61% 33.42% - -
Total Cost 28,187 29,917 19,770 48,306 44,839 36,900 102,718 -57.67%
-
Net Worth 783,073 877,526 767,348 758,041 749,364 774,136 770,639 1.06%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 13,421 - - - 13,402 -
Div Payout % - - 116.96% - - - 0.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 783,073 877,526 767,348 758,041 749,364 774,136 770,639 1.06%
NOSH 691,333 766,666 671,052 672,738 660,000 668,800 670,121 2.09%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.22% 1.19% 34.15% -13.88% 1.07% 13.69% -264.24% -
ROE 0.13% 0.03% 1.50% -0.75% 0.19% 0.87% -9.34% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 4.35 3.95 4.47 6.31 6.87 6.39 4.21 2.19%
EPS 0.15 0.03 1.71 -0.84 0.22 1.00 -10.74 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.1327 1.1446 1.1435 1.1268 1.1354 1.1575 1.15 -1.00%
Adjusted Per Share Value based on latest NOSH - 672,738
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 4.29 4.32 4.29 6.06 6.47 6.10 4.03 4.24%
EPS 0.15 0.03 1.64 -0.81 0.21 0.96 -10.27 -
DPS 0.00 0.00 1.92 0.00 0.00 0.00 1.91 -
NAPS 1.1179 1.2528 1.0955 1.0822 1.0698 1.1052 1.1002 1.06%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.25 0.98 0.94 1.05 0.93 1.14 1.07 -
P/RPS 28.75 24.81 21.01 16.65 13.54 17.83 25.43 8.50%
P/EPS 833.33 3,266.67 54.97 -125.00 422.73 113.78 -9.96 -
EY 0.12 0.03 1.82 -0.80 0.24 0.88 -10.04 -
DY 0.00 0.00 2.13 0.00 0.00 0.00 1.87 -
P/NAPS 1.10 0.86 0.82 0.93 0.82 0.98 0.93 11.80%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 19/01/11 13/10/10 20/08/10 19/04/10 20/01/10 14/10/09 21/08/09 -
Price 1.52 1.21 0.92 1.08 1.08 1.15 1.21 -
P/RPS 34.96 30.64 20.56 17.13 15.73 17.99 28.75 13.88%
P/EPS 1,013.33 4,033.33 53.80 -128.57 490.91 114.78 -11.27 -
EY 0.10 0.02 1.86 -0.78 0.20 0.87 -8.88 -
DY 0.00 0.00 2.17 0.00 0.00 0.00 1.65 -
P/NAPS 1.34 1.06 0.80 0.96 0.95 0.99 1.05 17.60%

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