[GUOCO] YoY Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
05-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -27.88%
YoY- -95.85%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 128,400 144,510 216,381 95,874 489,886 284,913 299,684 -13.16%
PBT 12,397 17,609 52,109 9,890 43,744 10,838 27,968 -12.67%
Tax 414 -6,344 -9,224 -8,357 -6,780 -4,234 -808 -
NP 12,812 11,265 42,885 1,533 36,964 6,604 27,160 -11.76%
-
NP to SH 9,958 11,265 42,885 1,533 36,964 6,604 27,160 -15.39%
-
Tax Rate -3.34% 36.03% 17.70% 84.50% 15.50% 39.07% 2.89% -
Total Cost 115,588 133,245 173,496 94,341 452,922 278,309 272,524 -13.31%
-
Net Worth 753,880 740,160 742,785 725,937 714,077 683,653 783,999 -0.65%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 753,880 740,160 742,785 725,937 714,077 683,653 783,999 -0.65%
NOSH 698,037 698,264 700,740 718,749 700,075 697,605 699,999 -0.04%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 9.98% 7.80% 19.82% 1.60% 7.55% 2.32% 9.06% -
ROE 1.32% 1.52% 5.77% 0.21% 5.18% 0.97% 3.46% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 18.39 20.70 30.88 13.34 69.98 40.84 42.81 -13.13%
EPS 1.43 1.61 6.12 0.21 5.28 0.95 3.88 -15.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.06 1.06 1.01 1.02 0.98 1.12 -0.60%
Adjusted Per Share Value based on latest NOSH - 870,000
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 18.33 20.63 30.89 13.69 69.94 40.68 42.78 -13.16%
EPS 1.42 1.61 6.12 0.22 5.28 0.94 3.88 -15.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0763 1.0567 1.0604 1.0364 1.0194 0.976 1.1193 -0.65%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.70 0.54 0.62 0.50 0.77 0.50 1.70 -
P/RPS 3.81 2.61 2.01 3.75 1.10 1.22 3.97 -0.68%
P/EPS 49.07 33.47 10.13 234.38 14.58 52.82 43.81 1.90%
EY 2.04 2.99 9.87 0.43 6.86 1.89 2.28 -1.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.51 0.58 0.50 0.75 0.51 1.52 -13.19%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/04/06 22/04/05 27/05/04 05/05/03 07/05/02 25/04/01 03/05/00 -
Price 0.70 0.55 0.54 0.50 0.87 0.50 1.66 -
P/RPS 3.81 2.66 1.75 3.75 1.24 1.22 3.88 -0.30%
P/EPS 49.07 34.09 8.82 234.38 16.48 52.82 42.78 2.31%
EY 2.04 2.93 11.33 0.43 6.07 1.89 2.34 -2.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.52 0.51 0.50 0.85 0.51 1.48 -12.80%

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