[GUH] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -206.35%
YoY- -1321.33%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 245,197 228,848 222,405 219,528 222,755 227,207 221,758 6.92%
PBT -35,848 -57,270 -56,445 -47,548 -13,145 7,453 6,650 -
Tax 2,013 1,678 712 478 -2,220 -2,681 -3,059 -
NP -33,835 -55,592 -55,733 -47,070 -15,365 4,772 3,591 -
-
NP to SH -33,835 -55,592 -55,733 -47,070 -15,365 4,772 3,591 -
-
Tax Rate - - - - - 35.97% 46.00% -
Total Cost 279,032 284,440 278,138 266,598 238,120 222,435 218,167 17.80%
-
Net Worth 297,641 294,230 292,887 300,932 293,335 330,460 330,900 -6.81%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - 3,786 3,786 3,786 -
Div Payout % - - - - 0.00% 79.35% 105.45% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 297,641 294,230 292,887 300,932 293,335 330,460 330,900 -6.81%
NOSH 250,119 249,347 250,331 250,776 250,714 250,348 250,681 -0.14%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -13.80% -24.29% -25.06% -21.44% -6.90% 2.10% 1.62% -
ROE -11.37% -18.89% -19.03% -15.64% -5.24% 1.44% 1.09% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 98.03 91.78 88.84 87.54 88.85 90.76 88.46 7.08%
EPS -13.53 -22.29 -22.26 -18.77 -6.13 1.91 1.43 -
DPS 0.00 0.00 0.00 0.00 1.50 1.50 1.50 -
NAPS 1.19 1.18 1.17 1.20 1.17 1.32 1.32 -6.67%
Adjusted Per Share Value based on latest NOSH - 250,776
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 86.93 81.13 78.85 77.83 78.97 80.55 78.62 6.92%
EPS -12.00 -19.71 -19.76 -16.69 -5.45 1.69 1.27 -
DPS 0.00 0.00 0.00 0.00 1.34 1.34 1.34 -
NAPS 1.0552 1.0431 1.0384 1.0669 1.0399 1.1716 1.1731 -6.81%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.25 0.30 0.37 0.53 0.56 0.60 0.71 -
P/RPS 0.26 0.33 0.42 0.61 0.63 0.66 0.80 -52.69%
P/EPS -1.85 -1.35 -1.66 -2.82 -9.14 31.48 49.56 -
EY -54.11 -74.32 -60.17 -35.41 -10.94 3.18 2.02 -
DY 0.00 0.00 0.00 0.00 2.68 2.50 2.11 -
P/NAPS 0.21 0.25 0.32 0.44 0.48 0.45 0.54 -46.69%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 22/11/05 23/08/05 30/05/05 28/02/05 26/11/04 23/08/04 25/05/04 -
Price 0.22 0.28 0.28 0.50 0.59 0.55 0.62 -
P/RPS 0.22 0.31 0.32 0.57 0.66 0.61 0.70 -53.74%
P/EPS -1.63 -1.26 -1.26 -2.66 -9.63 28.85 43.28 -
EY -61.49 -79.62 -79.51 -37.54 -10.39 3.47 2.31 -
DY 0.00 0.00 0.00 0.00 2.54 2.73 2.42 -
P/NAPS 0.18 0.24 0.24 0.42 0.50 0.42 0.47 -47.23%

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