[GUOCO] YoY Quarter Result on 30-Jun-2005 [#4]

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Quarter Result
Revenue	39,520	43,730	34,664	37,897	37,505	20,349	72,513	-9.61%
YoY %	-9.63%	26.15%	-8.53%	1.05%	84.31%	-71.94%	-	-
Horiz. %	54.50%	60.31%	47.80%	52.26%	51.72%	28.06%	100.00%	-
PBT	28,377	40,752	55,700	2,650	-2,125	3,307	-2,639	-
YoY %	-30.37%	-26.84%	2,001.89%	224.71%	-164.26%	225.31%	-	-
Horiz. %	-1,075.29%	-1,544.22%	-2,110.65%	-100.42%	80.52%	-125.31%	100.00%	-
Tax	-489	296	1,443	1,471	3,812	1,698	2,639	-
YoY %	-265.20%	-79.49%	-1.90%	-61.41%	124.50%	-35.66%	-	-
Horiz. %	-18.53%	11.22%	54.68%	55.74%	144.45%	64.34%	100.00%	-
NP	27,888	41,048	57,143	4,121	1,687	5,005	0	-
YoY %	-32.06%	-28.17%	1,286.63%	144.28%	-66.29%	0.00%	-	-
Horiz. %	557.20%	820.14%	1,141.72%	82.34%	33.71%	100.00%	-	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,313	29,685	43,294	4,149	1,687	5,005	-2,095	-
YoY %	-7.99%	-31.43%	943.48%	145.94%	-66.29%	338.90%	-	-
Horiz. %	-1,303.72%	-1,416.95%	-2,066.54%	-198.04%	-80.53%	-238.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.72%	-0.73%	-2.59%	-55.51%	-	-51.35%	-	-
YoY %	335.62%	71.81%	95.33%	0.00%	-	0.00%	-	-
Horiz. %	-3.35%	1.42%	5.04%	108.10%	-	100.00%	-	-
Total Cost	11,632	2,682	-22,479	33,776	35,818	15,344	72,513	-26.26%
YoY %	333.71%	111.93%	-166.55%	-5.70%	133.43%	-78.84%	-	-
Horiz. %	16.04%	3.70%	-31.00%	46.58%	49.40%	21.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	843,489	670,432	801,740	752,445	745,091	719,028	712,299	2.85%
YoY %	25.81%	-16.38%	6.55%	0.99%	3.62%	0.94%	-	-
Horiz. %	118.42%	94.12%	112.56%	105.64%	104.60%	100.94%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	13,388	13,408	13,943	7,032	5,061	2,819	-	-
YoY %	-0.15%	-3.84%	98.28%	38.94%	79.53%	0.00%	-	-
Horiz. %	474.92%	475.63%	494.61%	249.45%	179.53%	100.00%	-	-
Div Payout %	49.02%	45.17%	32.21%	169.49%	300.00%	56.34%	-	-
YoY %	8.52%	40.24%	-81.00%	-43.50%	432.48%	0.00%	-	-
Horiz. %	87.01%	80.17%	57.17%	300.83%	532.48%	100.00%	-	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	843,489	670,432	801,740	752,445	745,091	719,028	712,299	2.85%
YoY %	25.81%	-16.38%	6.55%	0.99%	3.62%	0.94%	-	-
Horiz. %	118.42%	94.12%	112.56%	105.64%	104.60%	100.94%	100.00%	-
NOSH	669,436	670,432	697,165	703,220	702,916	704,929	698,333	-0.70%
YoY %	-0.15%	-3.83%	-0.86%	0.04%	-0.29%	0.94%	-	-
Horiz. %	95.86%	96.00%	99.83%	100.70%	100.66%	100.94%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	70.57%	93.87%	164.85%	10.87%	4.50%	24.60%	0.00%	-
YoY %	-24.82%	-43.06%	1,416.56%	141.56%	-81.71%	0.00%	-	-
Horiz. %	286.87%	381.59%	670.12%	44.19%	18.29%	100.00%	-	-
ROE	3.24%	4.43%	5.40%	0.55%	0.23%	0.70%	-0.29%	-
YoY %	-26.86%	-17.96%	881.82%	139.13%	-67.14%	341.38%	-	-
Horiz. %	-1,117.24%	-1,527.59%	-1,862.07%	-189.66%	-79.31%	-241.38%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	5.90	6.52	4.97	5.39	5.34	2.89	10.38	-8.97%
YoY %	-9.51%	31.19%	-7.79%	0.94%	84.78%	-72.16%	-	-
Horiz. %	56.84%	62.81%	47.88%	51.93%	51.45%	27.84%	100.00%	-
EPS	4.08	4.43	6.21	0.59	0.24	0.71	-0.30	-
YoY %	-7.90%	-28.66%	952.54%	145.83%	-66.20%	336.67%	-	-
Horiz. %	-1,360.00%	-1,476.67%	-2,070.00%	-196.67%	-80.00%	-236.67%	100.00%	-
DPS	2.00	2.00	2.00	1.00	0.72	0.40	0.00	-
YoY %	0.00%	0.00%	100.00%	38.89%	80.00%	0.00%	-	-
Horiz. %	500.00%	500.00%	500.00%	250.00%	180.00%	100.00%	-	-
NAPS	1.26	1.00	1.15	1.07	1.06	1.02	1.02	3.58%
YoY %	26.00%	-13.04%	7.48%	0.94%	3.92%	0.00%	-	-
Horiz. %	123.53%	98.04%	112.75%	104.90%	103.92%	100.00%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 703,220
RPS	5.64	6.24	4.95	5.41	5.35	2.91	10.35	-9.61%
YoY %	-9.62%	26.06%	-8.50%	1.12%	83.85%	-71.88%	-	-
Horiz. %	54.49%	60.29%	47.83%	52.27%	51.69%	28.12%	100.00%	-
EPS	3.90	4.24	6.18	0.59	0.24	0.71	-0.30	-
YoY %	-8.02%	-31.39%	947.46%	145.83%	-66.20%	336.67%	-	-
Horiz. %	-1,300.00%	-1,413.33%	-2,060.00%	-196.67%	-80.00%	-236.67%	100.00%	-
DPS	1.91	1.91	1.99	1.00	0.72	0.40	0.00	-
YoY %	0.00%	-4.02%	99.00%	38.89%	80.00%	0.00%	-	-
Horiz. %	477.50%	477.50%	497.50%	250.00%	180.00%	100.00%	-	-
NAPS	1.2042	0.9571	1.1446	1.0742	1.0637	1.0265	1.0169	2.85%
YoY %	25.82%	-16.38%	6.55%	0.99%	3.62%	0.94%	-	-
Horiz. %	118.42%	94.12%	112.56%	105.63%	104.60%	100.94%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	1.35	3.20	0.77	0.59	0.50	0.54	0.78	-
P/RPS	22.87	49.06	15.49	10.95	9.37	18.71	7.51	20.37%
YoY %	-53.38%	216.72%	41.46%	16.86%	-49.92%	149.13%	-	-
Horiz. %	304.53%	653.26%	206.26%	145.81%	124.77%	249.13%	100.00%	-
P/EPS	33.09	72.27	12.40	100.00	208.33	76.06	-260.00	-
YoY %	-54.21%	482.82%	-87.60%	-52.00%	173.90%	129.25%	-	-
Horiz. %	-12.73%	-27.80%	-4.77%	-38.46%	-80.13%	-29.25%	100.00%	-
EY	3.02	1.38	8.06	1.00	0.48	1.31	-0.38	-
YoY %	118.84%	-82.88%	706.00%	108.33%	-63.36%	444.74%	-	-
Horiz. %	-794.74%	-363.16%	-2,121.05%	-263.16%	-126.32%	-344.74%	100.00%	-
DY	1.48	0.62	2.60	1.69	1.44	0.74	0.00	-
YoY %	138.71%	-76.15%	53.85%	17.36%	94.59%	0.00%	-	-
Horiz. %	200.00%	83.78%	351.35%	228.38%	194.59%	100.00%	-	-
P/NAPS	1.07	3.20	0.67	0.55	0.47	0.53	0.76	5.86%
YoY %	-66.56%	377.61%	21.82%	17.02%	-11.32%	-30.26%	-	-
Horiz. %	140.79%	421.05%	88.16%	72.37%	61.84%	69.74%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	20/08/08	17/08/07	18/08/06	17/08/05	23/08/04	20/08/03	27/08/02	-
Price	1.20	2.40	0.79	0.61	0.51	0.58	0.74	-
P/RPS	20.33	36.79	15.89	11.32	9.56	20.09	7.13	19.06%
YoY %	-44.74%	131.53%	40.37%	18.41%	-52.41%	181.77%	-	-
Horiz. %	285.13%	515.99%	222.86%	158.77%	134.08%	281.77%	100.00%	-
P/EPS	29.41	54.20	12.72	103.39	212.50	81.69	-246.67	-
YoY %	-45.74%	326.10%	-87.70%	-51.35%	160.13%	133.12%	-	-
Horiz. %	-11.92%	-21.97%	-5.16%	-41.91%	-86.15%	-33.12%	100.00%	-
EY	3.40	1.84	7.86	0.97	0.47	1.22	-0.41	-
YoY %	84.78%	-76.59%	710.31%	106.38%	-61.48%	397.56%	-	-
Horiz. %	-829.27%	-448.78%	-1,917.07%	-236.59%	-114.63%	-297.56%	100.00%	-
DY	1.67	0.83	2.53	1.64	1.41	0.69	0.00	-
YoY %	101.20%	-67.19%	54.27%	16.31%	104.35%	0.00%	-	-
Horiz. %	242.03%	120.29%	366.67%	237.68%	204.35%	100.00%	-	-
P/NAPS	0.95	2.40	0.69	0.57	0.48	0.57	0.73	4.48%
YoY %	-60.42%	247.83%	21.05%	18.75%	-15.79%	-21.92%	-	-
Horiz. %	130.14%	328.77%	94.52%	78.08%	65.75%	78.08%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos