[GUOCO] YoY Annualized Quarter Result on 30-Jun-2002 [#4]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- -30.67%
YoY- 237.12%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 146,280 199,791 92,255 439,928 330,712 261,517 305,208 0.78%
PBT 15,857 36,957 10,725 30,169 11,356 -88,070 24,425 0.46%
Tax -1,337 -3,106 -4,570 -4,541 -3,754 30,309 10,444 -
NP 14,520 33,851 6,155 25,628 7,602 -57,761 34,869 0.93%
-
NP to SH 12,598 33,851 6,155 25,628 7,602 -57,761 34,869 1.08%
-
Tax Rate 8.43% 8.40% 42.61% 15.05% 33.06% - -42.76% -
Total Cost 131,760 165,940 86,100 414,300 323,110 319,278 270,339 0.76%
-
Net Worth 748,881 742,899 713,420 714,222 683,482 679,129 749,193 0.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 6,998 5,046 2,797 - 5,021 - - -100.00%
Div Payout % 55.56% 14.91% 45.45% - 66.06% - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 748,881 742,899 713,420 714,222 683,482 679,129 749,193 0.00%
NOSH 699,888 700,848 699,431 700,218 697,431 700,133 700,180 0.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 9.93% 16.94% 6.67% 5.83% 2.30% -22.09% 11.42% -
ROE 1.68% 4.56% 0.86% 3.59% 1.11% -8.51% 4.65% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 20.90 28.51 13.19 62.83 47.42 37.35 43.59 0.78%
EPS 1.80 4.83 0.88 3.66 1.09 -8.25 4.98 1.08%
DPS 1.00 0.72 0.40 0.00 0.72 0.00 0.00 -100.00%
NAPS 1.07 1.06 1.02 1.02 0.98 0.97 1.07 0.00%
Adjusted Per Share Value based on latest NOSH - 698,333
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 20.88 28.52 13.17 62.81 47.21 37.34 43.57 0.78%
EPS 1.80 4.83 0.88 3.66 1.09 -8.25 4.98 1.08%
DPS 1.00 0.72 0.40 0.00 0.72 0.00 0.00 -100.00%
NAPS 1.0691 1.0606 1.0185 1.0197 0.9758 0.9696 1.0696 0.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.59 0.50 0.54 0.78 0.69 1.16 0.00 -
P/RPS 2.82 1.75 4.09 1.24 1.46 3.11 0.00 -100.00%
P/EPS 32.78 10.35 61.36 21.31 63.30 -14.06 0.00 -100.00%
EY 3.05 9.66 1.63 4.69 1.58 -7.11 0.00 -100.00%
DY 1.69 1.44 0.74 0.00 1.04 0.00 0.00 -100.00%
P/NAPS 0.55 0.47 0.53 0.76 0.70 1.20 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 17/08/05 23/08/04 20/08/03 27/08/02 28/08/01 22/08/00 - -
Price 0.61 0.51 0.58 0.74 0.77 1.39 0.00 -
P/RPS 2.92 1.79 4.40 1.18 1.62 3.72 0.00 -100.00%
P/EPS 33.89 10.56 65.91 20.22 70.64 -16.85 0.00 -100.00%
EY 2.95 9.47 1.52 4.95 1.42 -5.94 0.00 -100.00%
DY 1.64 1.41 0.69 0.00 0.94 0.00 0.00 -100.00%
P/NAPS 0.57 0.48 0.57 0.73 0.79 1.43 0.00 -100.00%

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