[GUOCO] YoY 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- 34.27%
YoY- -89.47%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 39,456 39,431 37,110 25,078 15,687 75,339 73,186 -9.78%
PBT 9,754 2,007 3,326 2,138 8,765 -844 2,574 24.84%
Tax -801 1,395 -621 -1,613 -3,779 844 -1,896 -13.37%
NP 8,953 3,402 2,705 525 4,986 0 678 53.71%
-
NP to SH 7,721 2,661 2,705 525 4,986 -2,062 678 49.96%
-
Tax Rate 8.21% -69.51% 18.67% 75.44% 43.11% - 73.66% -
Total Cost 30,503 36,029 34,405 24,553 10,701 75,339 72,508 -13.43%
-
Net Worth 778,813 798,299 735,205 669,375 709,276 689,703 664,440 2.68%
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 778,813 798,299 735,205 669,375 709,276 689,703 664,440 2.68%
NOSH 671,391 700,263 693,589 656,250 702,253 711,034 677,999 -0.16%
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 22.69% 8.63% 7.29% 2.09% 31.78% 0.00% 0.93% -
ROE 0.99% 0.33% 0.37% 0.08% 0.70% -0.30% 0.10% -
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 5.88 5.63 5.35 3.82 2.23 10.60 10.79 -9.61%
EPS 1.15 0.38 0.39 0.08 0.71 -0.29 0.10 50.21%
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 5.63 5.63 5.30 3.58 2.24 10.76 10.45 -9.79%
EPS 1.10 0.38 0.39 0.07 0.71 -0.29 0.10 49.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1119 1.1397 1.0496 0.9556 1.0126 0.9846 0.9486 2.68%
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 17.87 11.19 10.65 15.18 23.73 5.57 6.11 19.57%
P/EPS 91.30 165.79 146.15 725.00 74.65 -203.45 660.00 -28.07%
EY 1.10 0.60 0.68 0.14 1.34 -0.49 0.15 39.36%
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 23.48 11.19 11.03 15.96 25.96 5.66 5.84 26.08%
P/EPS 120.00 165.79 151.28 762.50 81.69 -206.90 630.00 -24.13%
EY 0.83 0.60 0.66 0.13 1.22 -0.48 0.16 31.55%
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