[GUOCO] YoY Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
19-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 113.55%
YoY- 118.25%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 123,198 134,362 140,878 107,860 243,872 303,052 322,490 1.02%
PBT 10,724 13,778 8,924 11,968 -7,648 15,678 15,984 0.42%
Tax 1,680 -4,336 -7,092 -9,842 7,648 -5,882 -1,684 -
NP 12,404 9,442 1,832 2,126 0 9,796 14,300 0.15%
-
NP to SH 10,348 9,442 1,832 2,126 -11,648 9,796 14,300 0.34%
-
Tax Rate -15.67% 31.47% 79.47% 82.24% - 37.52% 10.54% -
Total Cost 110,794 124,920 139,046 105,734 243,872 293,256 308,190 1.09%
-
Net Worth 797,075 746,904 718,707 715,753 680,636 685,720 771,078 -0.03%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 797,075 746,904 718,707 715,753 680,636 685,720 771,078 -0.03%
NOSH 699,189 704,626 704,615 708,666 701,686 699,714 700,980 0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 10.07% 7.03% 1.30% 1.97% 0.00% 3.23% 4.43% -
ROE 1.30% 1.26% 0.25% 0.30% -1.71% 1.43% 1.85% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 17.62 19.07 19.99 15.22 34.76 43.31 46.01 1.02%
EPS 1.48 1.34 0.26 0.30 -1.66 1.40 2.04 0.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.06 1.02 1.01 0.97 0.98 1.10 -0.03%
Adjusted Per Share Value based on latest NOSH - 702,253
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 17.59 19.18 20.11 15.40 34.82 43.26 46.04 1.02%
EPS 1.48 1.35 0.26 0.30 -1.66 1.40 2.04 0.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1379 1.0663 1.0261 1.0218 0.9717 0.979 1.1008 -0.03%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.63 0.57 0.58 0.53 0.59 0.66 0.00 -
P/RPS 3.58 2.99 2.90 3.48 1.70 1.52 0.00 -100.00%
P/EPS 42.57 42.54 223.08 176.67 -35.54 47.14 0.00 -100.00%
EY 2.35 2.35 0.45 0.57 -2.81 2.12 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.57 0.52 0.61 0.67 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 28/01/05 17/02/04 19/02/03 05/02/02 08/02/01 26/01/00 -
Price 0.63 0.59 0.61 0.58 0.60 0.63 1.40 -
P/RPS 3.58 3.09 3.05 3.81 1.73 1.45 3.04 -0.17%
P/EPS 42.57 44.03 234.62 193.33 -36.14 45.00 68.63 0.50%
EY 2.35 2.27 0.43 0.52 -2.77 2.22 1.46 -0.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.60 0.57 0.62 0.64 1.27 0.89%

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