[GUOCO] YoY Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
25-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -20.21%
YoY- 24.65%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 73,108 145,416 96,336 88,672 120,284 181,444 152,972 -11.56%
PBT 18,512 21,936 8,508 13,420 14,252 9,296 -11,124 -
Tax -3,324 -5,172 368 -2,220 -6,188 -7,732 -4,568 -5.15%
NP 15,188 16,764 8,876 11,200 8,064 1,564 -15,692 -
-
NP to SH 13,672 13,460 6,996 10,052 8,064 1,564 -15,692 -
-
Tax Rate 17.96% 23.58% -4.33% 16.54% 43.42% 83.18% - -
Total Cost 57,920 128,652 87,460 77,472 112,220 179,880 168,664 -16.30%
-
Net Worth 848,602 819,579 780,323 753,899 743,834 664,700 707,541 3.07%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 848,602 819,579 780,323 753,899 743,834 664,700 707,541 3.07%
NOSH 670,196 673,000 672,692 698,055 695,172 651,666 700,535 -0.73%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 20.77% 11.53% 9.21% 12.63% 6.70% 0.86% -10.26% -
ROE 1.61% 1.64% 0.90% 1.33% 1.08% 0.24% -2.22% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 10.91 21.61 14.32 12.70 17.30 27.84 21.84 -10.91%
EPS 2.04 2.00 1.04 1.44 1.16 0.24 -2.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2662 1.2178 1.16 1.08 1.07 1.02 1.01 3.83%
Adjusted Per Share Value based on latest NOSH - 698,055
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 10.44 20.76 13.75 12.66 17.17 25.90 21.84 -11.56%
EPS 1.95 1.92 1.00 1.44 1.15 0.22 -2.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2115 1.1701 1.114 1.0763 1.0619 0.949 1.0101 3.07%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.23 3.00 0.78 0.62 0.53 0.56 0.58 -
P/RPS 11.28 13.88 5.45 4.88 3.06 2.01 2.66 27.19%
P/EPS 60.29 150.00 75.00 43.06 45.69 233.33 -25.89 -
EY 1.66 0.67 1.33 2.32 2.19 0.43 -3.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 2.46 0.67 0.57 0.50 0.55 0.57 9.25%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 15/10/08 18/10/07 18/10/06 25/10/05 11/01/05 17/11/03 19/11/02 -
Price 1.04 3.08 0.78 0.62 0.57 0.61 0.56 -
P/RPS 9.53 14.25 5.45 4.88 3.29 2.19 2.56 24.46%
P/EPS 50.98 154.00 75.00 43.06 49.14 254.17 -25.00 -
EY 1.96 0.65 1.33 2.32 2.04 0.39 -4.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 2.53 0.67 0.57 0.53 0.60 0.55 6.87%

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