[GUOCO] YoY Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
17-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 134.27%
YoY- -13.83%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 63,540 61,599 67,181 70,439 53,930 121,936 151,526 -13.47%
PBT 11,881 5,362 6,889 4,462 5,984 -3,824 7,839 7.17%
Tax -709 840 -2,168 -3,546 -4,921 3,824 -2,941 -21.10%
NP 11,172 6,202 4,721 916 1,063 0 4,898 14.72%
-
NP to SH 9,470 5,174 4,721 916 1,063 -5,824 4,898 11.60%
-
Tax Rate 5.97% -15.67% 31.47% 79.47% 82.24% - 37.52% -
Total Cost 52,368 55,397 62,460 69,523 52,867 121,936 146,628 -15.76%
-
Net Worth 779,092 797,075 746,904 718,707 715,753 680,636 685,720 2.14%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 779,092 797,075 746,904 718,707 715,753 680,636 685,720 2.14%
NOSH 671,631 699,189 704,626 704,615 708,666 701,686 699,714 -0.68%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 17.58% 10.07% 7.03% 1.30% 1.97% 0.00% 3.23% -
ROE 1.22% 0.65% 0.63% 0.13% 0.15% -0.86% 0.71% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 9.46 8.81 9.53 10.00 7.61 17.38 21.66 -12.89%
EPS 1.41 0.74 0.67 0.13 0.15 -0.83 0.70 12.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.14 1.06 1.02 1.01 0.97 0.98 2.84%
Adjusted Per Share Value based on latest NOSH - 656,250
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 9.07 8.79 9.59 10.06 7.70 17.41 21.63 -13.47%
EPS 1.35 0.74 0.67 0.13 0.15 -0.83 0.70 11.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1123 1.1379 1.0663 1.0261 1.0218 0.9717 0.979 2.14%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.05 0.63 0.57 0.58 0.53 0.59 0.66 -
P/RPS 11.10 7.15 5.98 5.80 6.96 3.40 3.05 24.01%
P/EPS 74.47 85.14 85.07 446.15 353.33 -71.08 94.29 -3.85%
EY 1.34 1.17 1.18 0.22 0.28 -1.41 1.06 3.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.55 0.54 0.57 0.52 0.61 0.67 5.23%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 31/01/07 23/02/06 28/01/05 17/02/04 19/02/03 05/02/02 08/02/01 -
Price 1.38 0.63 0.59 0.61 0.58 0.60 0.63 -
P/RPS 14.59 7.15 6.19 6.10 7.62 3.45 2.91 30.80%
P/EPS 97.87 85.14 88.06 469.23 386.67 -72.29 90.00 1.40%
EY 1.02 1.17 1.14 0.21 0.26 -1.38 1.11 -1.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.55 0.56 0.60 0.57 0.62 0.64 10.88%

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