[GUOCO] YoY Cumulative Quarter Result on 31-Mar-2004 [#3]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 3411.35%
YoY- 2696.87%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 102,254 96,300 108,383 162,286 71,906 367,415 213,685 -11.55%
PBT 22,713 9,298 13,207 39,082 7,418 32,808 8,129 18.66%
Tax -1,865 311 -4,758 -6,918 -6,268 -5,085 -3,176 -8.48%
NP 20,848 9,609 8,449 32,164 1,150 27,723 4,953 27.05%
-
NP to SH 18,515 7,469 8,449 32,164 1,150 27,723 4,953 24.56%
-
Tax Rate 8.21% -3.34% 36.03% 17.70% 84.50% 15.50% 39.07% -
Total Cost 81,406 86,691 99,934 130,122 70,756 339,692 208,732 -14.51%
-
Net Worth 784,874 753,880 740,160 742,785 725,937 714,077 683,653 2.32%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 784,874 753,880 740,160 742,785 725,937 714,077 683,653 2.32%
NOSH 670,833 698,037 698,264 700,740 718,750 700,075 697,605 -0.64%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 20.39% 9.98% 7.80% 19.82% 1.60% 7.55% 2.32% -
ROE 2.36% 0.99% 1.14% 4.33% 0.16% 3.88% 0.72% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 15.24 13.80 15.52 23.16 10.00 52.48 30.63 -10.97%
EPS 2.76 1.07 1.21 4.59 0.16 3.96 0.71 25.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.08 1.06 1.06 1.01 1.02 0.98 2.99%
Adjusted Per Share Value based on latest NOSH - 700,627
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 14.60 13.75 15.47 23.17 10.27 52.45 30.51 -11.55%
EPS 2.64 1.07 1.21 4.59 0.16 3.96 0.71 24.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1205 1.0763 1.0567 1.0604 1.0364 1.0194 0.976 2.32%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.68 0.70 0.54 0.62 0.50 0.77 0.50 -
P/RPS 11.02 5.07 3.48 2.68 5.00 1.47 1.63 37.48%
P/EPS 60.87 65.42 44.63 13.51 312.50 19.44 70.42 -2.39%
EY 1.64 1.53 2.24 7.40 0.32 5.14 1.42 2.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.65 0.51 0.58 0.50 0.75 0.51 18.87%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/04/07 25/04/06 22/04/05 27/05/04 05/05/03 07/05/02 25/04/01 -
Price 1.74 0.70 0.55 0.54 0.50 0.87 0.50 -
P/RPS 11.42 5.07 3.54 2.33 5.00 1.66 1.63 38.30%
P/EPS 63.04 65.42 45.45 11.76 312.50 21.97 70.42 -1.82%
EY 1.59 1.53 2.20 8.50 0.32 4.55 1.42 1.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 0.65 0.52 0.51 0.50 0.85 0.51 19.55%

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