[GUOCO] QoQ TTM Result on 30-Sep-2001 [#1]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
12-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- -105.0%
YoY- 99.34%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 439,149 484,442 301,122 298,969 330,712 244,677 246,036 47.30%
PBT 30,169 36,035 -307 3,111 11,356 -99,169 -86,475 -
Tax -4,541 -5,663 -2,813 -3,491 -3,754 104,122 104,593 -
NP 25,628 30,372 -3,120 -380 7,602 4,953 18,118 26.08%
-
NP to SH 25,628 30,372 -3,120 -380 7,602 -73,160 -59,995 -
-
Tax Rate 15.05% 15.72% - 112.21% 33.06% - - -
Total Cost 413,521 454,070 304,242 299,349 323,110 239,724 227,918 48.92%
-
Net Worth 712,299 714,361 689,703 682,733 683,163 539,000 664,440 4.75%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 4,888 - - - - - - -
Div Payout % 19.07% - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 712,299 714,361 689,703 682,733 683,163 539,000 664,440 4.75%
NOSH 698,333 700,354 711,034 696,666 697,105 550,000 677,999 1.99%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 5.84% 6.27% -1.04% -0.13% 2.30% 2.02% 7.36% -
ROE 3.60% 4.25% -0.45% -0.06% 1.11% -13.57% -9.03% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 62.89 69.17 42.35 42.91 47.44 44.49 36.29 44.42%
EPS 3.67 4.34 -0.44 -0.05 1.09 -13.30 -8.85 -
DPS 0.70 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.02 0.97 0.98 0.98 0.98 0.98 2.71%
Adjusted Per Share Value based on latest NOSH - 696,666
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 62.69 69.16 42.99 42.68 47.21 34.93 35.13 47.27%
EPS 3.66 4.34 -0.45 -0.05 1.09 -10.44 -8.57 -
DPS 0.70 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0169 1.0198 0.9846 0.9747 0.9753 0.7695 0.9486 4.75%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.78 0.77 0.59 0.52 0.69 0.50 0.66 -
P/RPS 1.24 1.11 1.39 1.21 1.45 1.12 1.82 -22.62%
P/EPS 21.25 17.76 -134.46 -953.33 63.27 -3.76 -7.46 -
EY 4.70 5.63 -0.74 -0.10 1.58 -26.60 -13.41 -
DY 0.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.75 0.61 0.53 0.70 0.51 0.67 8.79%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 27/08/02 07/05/02 05/02/02 12/11/01 28/08/01 25/04/01 08/02/01 -
Price 0.74 0.87 0.60 0.54 0.77 0.50 0.63 -
P/RPS 1.18 1.26 1.42 1.26 1.62 1.12 1.74 -22.86%
P/EPS 20.16 20.06 -136.74 -990.00 70.61 -3.76 -7.12 -
EY 4.96 4.98 -0.73 -0.10 1.42 -26.60 -14.05 -
DY 0.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.85 0.62 0.55 0.79 0.51 0.64 9.19%

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