[GUOCO] YoY Quarter Result on 30-Jun-2004 [#4]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -94.6%
YoY- -66.29%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 43,730 34,664 37,897 37,505 20,349 72,513 117,027 -15.12%
PBT 40,752 55,700 2,650 -2,125 3,307 -2,639 3,227 52.57%
Tax 296 1,443 1,471 3,812 1,698 2,639 -578 -
NP 41,048 57,143 4,121 1,687 5,005 0 2,649 57.86%
-
NP to SH 29,685 43,294 4,149 1,687 5,005 -2,095 2,649 49.56%
-
Tax Rate -0.73% -2.59% -55.51% - -51.35% - 17.91% -
Total Cost 2,682 -22,479 33,776 35,818 15,344 72,513 114,378 -46.48%
-
Net Worth 670,432 801,740 752,445 745,091 719,028 712,299 683,163 -0.31%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 13,408 13,943 7,032 5,061 2,819 - - -
Div Payout % 45.17% 32.21% 169.49% 300.00% 56.34% - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 670,432 801,740 752,445 745,091 719,028 712,299 683,163 -0.31%
NOSH 670,432 697,165 703,220 702,916 704,929 698,333 697,105 -0.64%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 93.87% 164.85% 10.87% 4.50% 24.60% 0.00% 2.26% -
ROE 4.43% 5.40% 0.55% 0.23% 0.70% -0.29% 0.39% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 6.52 4.97 5.39 5.34 2.89 10.38 16.79 -14.57%
EPS 4.43 6.21 0.59 0.24 0.71 -0.30 0.38 50.55%
DPS 2.00 2.00 1.00 0.72 0.40 0.00 0.00 -
NAPS 1.00 1.15 1.07 1.06 1.02 1.02 0.98 0.33%
Adjusted Per Share Value based on latest NOSH - 702,916
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 6.24 4.95 5.41 5.35 2.91 10.35 16.71 -15.13%
EPS 4.24 6.18 0.59 0.24 0.71 -0.30 0.38 49.45%
DPS 1.91 1.99 1.00 0.72 0.40 0.00 0.00 -
NAPS 0.9571 1.1446 1.0742 1.0637 1.0265 1.0169 0.9753 -0.31%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 3.20 0.77 0.59 0.50 0.54 0.78 0.69 -
P/RPS 49.06 15.49 10.95 9.37 18.71 7.51 4.11 51.14%
P/EPS 72.27 12.40 100.00 208.33 76.06 -260.00 181.58 -14.22%
EY 1.38 8.06 1.00 0.48 1.31 -0.38 0.55 16.56%
DY 0.62 2.60 1.69 1.44 0.74 0.00 0.00 -
P/NAPS 3.20 0.67 0.55 0.47 0.53 0.76 0.70 28.81%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 17/08/07 18/08/06 17/08/05 23/08/04 20/08/03 27/08/02 28/08/01 -
Price 2.40 0.79 0.61 0.51 0.58 0.74 0.77 -
P/RPS 36.79 15.89 11.32 9.56 20.09 7.13 4.59 41.44%
P/EPS 54.20 12.72 103.39 212.50 81.69 -246.67 202.63 -19.72%
EY 1.84 7.86 0.97 0.47 1.22 -0.41 0.49 24.65%
DY 0.83 2.53 1.64 1.41 0.69 0.00 0.00 -
P/NAPS 2.40 0.69 0.57 0.48 0.57 0.73 0.79 20.33%

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