[GUOCO] QoQ TTM Result on 30-Sep-2002 [#1]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
19-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -0.63%
YoY- 6801.84%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 92,255 143,640 371,143 430,795 439,149 484,442 301,122 -54.65%
PBT 10,725 4,779 39,977 30,368 30,169 36,035 -307 -
Tax -4,570 -5,724 -7,462 -4,901 -4,541 -5,663 -2,813 38.31%
NP 6,155 -945 32,515 25,467 25,628 30,372 -3,120 -
-
NP to SH 6,155 -945 32,515 25,467 25,628 30,372 -3,120 -
-
Tax Rate 42.61% 119.77% 18.67% 16.14% 15.05% 15.72% - -
Total Cost 86,100 144,585 338,628 405,328 413,521 454,070 304,242 -56.99%
-
Net Worth 719,028 878,700 709,276 707,541 712,299 714,361 689,703 2.82%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 2,819 4,888 4,888 4,888 4,888 - - -
Div Payout % 45.81% 0.00% 15.03% 19.19% 19.07% - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 719,028 878,700 709,276 707,541 712,299 714,361 689,703 2.82%
NOSH 704,929 870,000 702,253 700,535 698,333 700,354 711,034 -0.57%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 6.67% -0.66% 8.76% 5.91% 5.84% 6.27% -1.04% -
ROE 0.86% -0.11% 4.58% 3.60% 3.60% 4.25% -0.45% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 13.09 16.51 52.85 61.50 62.89 69.17 42.35 -54.38%
EPS 0.87 -0.11 4.63 3.64 3.67 4.34 -0.44 -
DPS 0.40 0.56 0.70 0.70 0.70 0.00 0.00 -
NAPS 1.02 1.01 1.01 1.01 1.02 1.02 0.97 3.41%
Adjusted Per Share Value based on latest NOSH - 700,535
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 13.17 20.51 52.99 61.50 62.69 69.16 42.99 -54.65%
EPS 0.88 -0.13 4.64 3.64 3.66 4.34 -0.45 -
DPS 0.40 0.70 0.70 0.70 0.70 0.00 0.00 -
NAPS 1.0265 1.2545 1.0126 1.0101 1.0169 1.0198 0.9846 2.82%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.54 0.50 0.53 0.58 0.78 0.77 0.59 -
P/RPS 4.13 3.03 1.00 0.94 1.24 1.11 1.39 107.08%
P/EPS 61.85 -460.32 11.45 15.95 21.25 17.76 -134.46 -
EY 1.62 -0.22 8.74 6.27 4.70 5.63 -0.74 -
DY 0.74 1.12 1.32 1.21 0.90 0.00 0.00 -
P/NAPS 0.53 0.50 0.52 0.57 0.76 0.75 0.61 -8.96%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 20/08/03 05/05/03 19/02/03 19/11/02 27/08/02 07/05/02 05/02/02 -
Price 0.58 0.50 0.58 0.56 0.74 0.87 0.60 -
P/RPS 4.43 3.03 1.10 0.91 1.18 1.26 1.42 113.95%
P/EPS 66.43 -460.32 12.53 15.40 20.16 20.06 -136.74 -
EY 1.51 -0.22 7.98 6.49 4.96 4.98 -0.73 -
DY 0.69 1.12 1.21 1.25 0.95 0.00 0.00 -
P/NAPS 0.57 0.50 0.57 0.55 0.73 0.85 0.62 -5.46%

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