[GUOCO] YoY Quarter Result on 30-Sep-2003 [#1]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -92.19%
YoY- 109.97%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 24,084 22,168 30,071 45,361 38,243 46,597 78,340 -17.83%
PBT 2,127 3,355 3,563 2,324 -2,781 -2,980 5,265 -14.01%
Tax 92 -555 -1,547 -1,933 -1,142 2,980 -1,045 -
NP 2,219 2,800 2,016 391 -3,923 0 4,220 -10.15%
-
NP to SH 1,749 2,513 2,016 391 -3,923 -3,762 4,220 -13.64%
-
Tax Rate -4.33% 16.54% 43.42% 83.18% - - 19.85% -
Total Cost 21,865 19,368 28,055 44,970 42,166 46,597 74,120 -18.40%
-
Net Worth 780,323 753,899 743,834 664,700 707,541 682,733 689,266 2.08%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 780,323 753,899 743,834 664,700 707,541 682,733 689,266 2.08%
NOSH 672,692 698,055 695,172 651,666 700,535 696,666 703,333 -0.73%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 9.21% 12.63% 6.70% 0.86% -10.26% 0.00% 5.39% -
ROE 0.22% 0.33% 0.27% 0.06% -0.55% -0.55% 0.61% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 3.58 3.18 4.33 6.96 5.46 6.69 11.14 -17.23%
EPS 0.26 0.36 0.29 0.06 -0.56 -0.54 0.60 -13.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.08 1.07 1.02 1.01 0.98 0.98 2.84%
Adjusted Per Share Value based on latest NOSH - 651,666
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 3.44 3.16 4.29 6.48 5.46 6.65 11.18 -17.82%
EPS 0.25 0.36 0.29 0.06 -0.56 -0.54 0.60 -13.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.114 1.0763 1.0619 0.949 1.0101 0.9747 0.984 2.08%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.78 0.62 0.53 0.56 0.58 0.52 1.01 -
P/RPS 21.79 19.52 12.25 8.05 10.62 7.77 9.07 15.72%
P/EPS 300.00 172.22 182.76 933.33 -103.57 -96.30 168.33 10.10%
EY 0.33 0.58 0.55 0.11 -0.97 -1.04 0.59 -9.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.57 0.50 0.55 0.57 0.53 1.03 -6.91%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 18/10/06 25/10/05 11/01/05 17/11/03 19/11/02 12/11/01 24/10/00 -
Price 0.78 0.62 0.57 0.61 0.56 0.54 1.01 -
P/RPS 21.79 19.52 13.18 8.76 10.26 8.07 9.07 15.72%
P/EPS 300.00 172.22 196.55 1,016.67 -100.00 -100.00 168.33 10.10%
EY 0.33 0.58 0.51 0.10 -1.00 -1.00 0.59 -9.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.57 0.53 0.60 0.55 0.55 1.03 -6.91%

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