[GUOCO] YoY Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -74.59%
YoY- 109.97%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 96,336 88,672 120,284 181,444 152,972 186,388 313,360 -17.83%
PBT 8,508 13,420 14,252 9,296 -11,124 -11,920 21,060 -14.01%
Tax 368 -2,220 -6,188 -7,732 -4,568 11,920 -4,180 -
NP 8,876 11,200 8,064 1,564 -15,692 0 16,880 -10.15%
-
NP to SH 6,996 10,052 8,064 1,564 -15,692 -15,048 16,880 -13.64%
-
Tax Rate -4.33% 16.54% 43.42% 83.18% - - 19.85% -
Total Cost 87,460 77,472 112,220 179,880 168,664 186,388 296,480 -18.40%
-
Net Worth 780,323 753,899 743,834 664,700 707,541 682,733 689,266 2.08%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 780,323 753,899 743,834 664,700 707,541 682,733 689,266 2.08%
NOSH 672,692 698,055 695,172 651,666 700,535 696,666 703,333 -0.73%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 9.21% 12.63% 6.70% 0.86% -10.26% 0.00% 5.39% -
ROE 0.90% 1.33% 1.08% 0.24% -2.22% -2.20% 2.45% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 14.32 12.70 17.30 27.84 21.84 26.75 44.55 -17.22%
EPS 1.04 1.44 1.16 0.24 -2.24 -2.16 2.40 -13.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.08 1.07 1.02 1.01 0.98 0.98 2.84%
Adjusted Per Share Value based on latest NOSH - 651,666
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 13.75 12.66 17.17 25.90 21.84 26.61 44.74 -17.84%
EPS 1.00 1.44 1.15 0.22 -2.24 -2.15 2.41 -13.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.114 1.0763 1.0619 0.949 1.0101 0.9747 0.984 2.08%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.78 0.62 0.53 0.56 0.58 0.52 1.01 -
P/RPS 5.45 4.88 3.06 2.01 2.66 1.94 2.27 15.70%
P/EPS 75.00 43.06 45.69 233.33 -25.89 -24.07 42.08 10.10%
EY 1.33 2.32 2.19 0.43 -3.86 -4.15 2.38 -9.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.57 0.50 0.55 0.57 0.53 1.03 -6.91%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 18/10/06 25/10/05 11/01/05 17/11/03 19/11/02 12/11/01 24/10/00 -
Price 0.78 0.62 0.57 0.61 0.56 0.54 1.01 -
P/RPS 5.45 4.88 3.29 2.19 2.56 2.02 2.27 15.70%
P/EPS 75.00 43.06 49.14 254.17 -25.00 -25.00 42.08 10.10%
EY 1.33 2.32 2.04 0.39 -4.00 -4.00 2.38 -9.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.57 0.53 0.60 0.55 0.55 1.03 -6.91%

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