[GUOCO] YoY Annualized Quarter Result on 30-Sep-2008 [#1]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
15-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -66.85%
YoY- 1.58%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 110,184 121,112 171,016 73,108 145,416 96,336 88,672 3.68%
PBT 668 1,020 35,172 18,512 21,936 8,508 13,420 -39.33%
Tax 1,324 424 -11,756 -3,324 -5,172 368 -2,220 -
NP 1,992 1,444 23,416 15,188 16,764 8,876 11,200 -24.99%
-
NP to SH 1,552 920 26,804 13,672 13,460 6,996 10,052 -26.74%
-
Tax Rate -198.20% -41.57% 33.42% 17.96% 23.58% -4.33% 16.54% -
Total Cost 108,192 119,668 147,600 57,920 128,652 87,460 77,472 5.72%
-
Net Worth 685,000 877,526 774,136 848,602 819,579 780,323 753,899 -1.58%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 685,000 877,526 774,136 848,602 819,579 780,323 753,899 -1.58%
NOSH 685,000 766,666 668,800 670,196 673,000 672,692 698,055 -0.31%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 1.81% 1.19% 13.69% 20.77% 11.53% 9.21% 12.63% -
ROE 0.23% 0.10% 3.46% 1.61% 1.64% 0.90% 1.33% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 16.09 15.80 25.57 10.91 21.61 14.32 12.70 4.02%
EPS 0.24 0.12 4.00 2.04 2.00 1.04 1.44 -25.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.1446 1.1575 1.2662 1.2178 1.16 1.08 -1.27%
Adjusted Per Share Value based on latest NOSH - 670,196
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 15.73 17.29 24.41 10.44 20.76 13.75 12.66 3.68%
EPS 0.22 0.13 3.83 1.95 1.92 1.00 1.44 -26.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9779 1.2528 1.1052 1.2115 1.1701 1.114 1.0763 -1.58%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.80 0.98 1.14 1.23 3.00 0.78 0.62 -
P/RPS 4.97 6.20 4.46 11.28 13.88 5.45 4.88 0.30%
P/EPS 353.09 816.67 28.44 60.29 150.00 75.00 43.06 41.98%
EY 0.28 0.12 3.52 1.66 0.67 1.33 2.32 -29.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.86 0.98 0.97 2.46 0.67 0.57 5.80%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 11/10/11 13/10/10 14/10/09 15/10/08 18/10/07 18/10/06 25/10/05 -
Price 0.85 1.21 1.15 1.04 3.08 0.78 0.62 -
P/RPS 5.28 7.66 4.50 9.53 14.25 5.45 4.88 1.32%
P/EPS 375.16 1,008.33 28.69 50.98 154.00 75.00 43.06 43.42%
EY 0.27 0.10 3.49 1.96 0.65 1.33 2.32 -30.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.06 0.99 0.82 2.53 0.67 0.57 6.88%

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