[GUOCO] YoY Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
11-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -98.43%
YoY- 68.7%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 28,501 61,043 37,990 27,546 30,278 42,754 18,277 7.68%
PBT 4,446 17,454 4,949 167 255 8,793 4,628 -0.66%
Tax -943 -3,469 -506 331 106 -2,939 -831 2.12%
NP 3,503 13,985 4,443 498 361 5,854 3,797 -1.33%
-
NP to SH 2,780 12,939 3,900 388 230 6,701 3,418 -3.38%
-
Tax Rate 21.21% 19.88% 10.22% -198.20% -41.57% 33.42% 17.96% -
Total Cost 24,998 47,058 33,547 27,048 29,917 36,900 14,480 9.52%
-
Net Worth 940,632 820,319 773,679 685,000 877,526 774,136 848,602 1.73%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 940,632 820,319 773,679 685,000 877,526 774,136 848,602 1.73%
NOSH 661,904 670,414 672,413 685,000 766,666 668,800 670,196 -0.20%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 12.29% 22.91% 11.70% 1.81% 1.19% 13.69% 20.77% -
ROE 0.30% 1.58% 0.50% 0.06% 0.03% 0.87% 0.40% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 4.31 9.11 5.65 4.02 3.95 6.39 2.73 7.90%
EPS 0.42 1.93 0.58 0.06 0.03 1.00 0.51 -3.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4211 1.2236 1.1506 1.00 1.1446 1.1575 1.2662 1.94%
Adjusted Per Share Value based on latest NOSH - 685,000
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 4.07 8.71 5.42 3.93 4.32 6.10 2.61 7.68%
EPS 0.40 1.85 0.56 0.06 0.03 0.96 0.49 -3.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3429 1.1711 1.1045 0.9779 1.2528 1.1052 1.2115 1.73%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.81 1.11 0.78 0.80 0.98 1.14 1.23 -
P/RPS 42.04 12.19 13.81 19.89 24.81 17.83 45.10 -1.16%
P/EPS 430.95 57.51 134.48 1,412.37 3,266.67 113.78 241.18 10.15%
EY 0.23 1.74 0.74 0.07 0.03 0.88 0.41 -9.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.91 0.68 0.80 0.86 0.98 0.97 4.59%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 14/10/14 21/10/13 10/10/12 11/10/11 13/10/10 14/10/09 15/10/08 -
Price 1.52 1.15 0.80 0.85 1.21 1.15 1.04 -
P/RPS 35.30 12.63 14.16 21.14 30.64 17.99 38.14 -1.28%
P/EPS 361.90 59.59 137.93 1,500.64 4,033.33 114.78 203.92 10.02%
EY 0.28 1.68 0.72 0.07 0.02 0.87 0.49 -8.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.94 0.70 0.85 1.06 0.99 0.82 4.53%

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