[GUOCO] YoY TTM Result on 30-Jun-2003 [#4]

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
TTM Result
Revenue	130,964	146,280	199,791	92,255	439,149	330,712	255,755	-10.55%
YoY %	-10.47%	-26.78%	116.56%	-78.99%	32.79%	29.31%	-	-
Horiz. %	51.21%	57.20%	78.12%	36.07%	171.71%	129.31%	100.00%	-
PBT	64,998	15,857	36,957	10,725	30,169	11,356	-86,322	-
YoY %	309.90%	-57.09%	244.59%	-64.45%	165.67%	113.16%	-	-
Horiz. %	-75.30%	-18.37%	-42.81%	-12.42%	-34.95%	-13.16%	100.00%	-
Tax	1,754	-3,287	-3,106	-4,570	-4,541	-3,754	106,692	-49.55%
YoY %	153.36%	-5.83%	32.04%	-0.64%	-20.96%	-103.52%	-	-
Horiz. %	1.64%	-3.08%	-2.91%	-4.28%	-4.26%	-3.52%	100.00%	-
NP	66,752	12,570	33,851	6,155	25,628	7,602	20,370	21.86%
YoY %	431.04%	-62.87%	449.98%	-75.98%	237.12%	-62.68%	-	-
Horiz. %	327.70%	61.71%	166.18%	30.22%	125.81%	37.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	50,763	12,598	33,851	6,155	25,628	7,602	-57,743	-
YoY %	302.94%	-62.78%	449.98%	-75.98%	237.12%	113.17%	-	-
Horiz. %	-87.91%	-21.82%	-58.62%	-10.66%	-44.38%	-13.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-2.70%	20.73%	8.40%	42.61%	15.05%	33.06%	-	-
YoY %	-113.02%	146.79%	-80.29%	183.12%	-54.48%	0.00%	-	-
Horiz. %	-8.17%	62.70%	25.41%	128.89%	45.52%	100.00%	-	-
Total Cost	64,212	133,710	165,940	86,100	413,521	323,110	235,385	-19.45%
YoY %	-51.98%	-19.42%	92.73%	-79.18%	27.98%	37.27%	-	-
Horiz. %	27.28%	56.80%	70.50%	36.58%	175.68%	137.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	801,740	752,445	745,091	719,028	712,299	683,163	679,704	2.78%
YoY %	6.55%	0.99%	3.62%	0.94%	4.26%	0.51%	-	-
Horiz. %	117.95%	110.70%	109.62%	105.79%	104.80%	100.51%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	13,943	7,032	5,061	2,819	4,888	-	-	-
YoY %	98.28%	38.94%	79.53%	-42.33%	0.00%	-	-	-
Horiz. %	285.25%	143.86%	103.54%	57.67%	100.00%	-	-	-
Div Payout %	27.47%	55.82%	14.95%	45.81%	19.07%	-	-	-
YoY %	-50.79%	273.38%	-67.37%	140.22%	0.00%	-	-	-
Horiz. %	144.05%	292.71%	78.40%	240.22%	100.00%	-	-	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	801,740	752,445	745,091	719,028	712,299	683,163	679,704	2.78%
YoY %	6.55%	0.99%	3.62%	0.94%	4.26%	0.51%	-	-
Horiz. %	117.95%	110.70%	109.62%	105.79%	104.80%	100.51%	100.00%	-
NOSH	697,165	703,220	702,916	704,929	698,333	697,105	700,726	-0.08%
YoY %	-0.86%	0.04%	-0.29%	0.94%	0.18%	-0.52%	-	-
Horiz. %	99.49%	100.36%	100.31%	100.60%	99.66%	99.48%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	50.97%	8.59%	16.94%	6.67%	5.84%	2.30%	7.96%	-
YoY %	493.36%	-49.29%	153.97%	14.21%	153.91%	-71.11%	-	-
Horiz. %	640.33%	107.91%	212.81%	83.79%	73.37%	28.89%	100.00%	-
ROE	6.33%	1.67%	4.54%	0.86%	3.60%	1.11%	-8.50%	-
YoY %	279.04%	-63.22%	427.91%	-76.11%	224.32%	113.06%	-	-
Horiz. %	-74.47%	-19.65%	-53.41%	-10.12%	-42.35%	-13.06%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	18.79	20.80	28.42	13.09	62.89	47.44	36.50	-10.47%
YoY %	-9.66%	-26.81%	117.11%	-79.19%	32.57%	29.97%	-	-
Horiz. %	51.48%	56.99%	77.86%	35.86%	172.30%	129.97%	100.00%	-
EPS	7.28	1.79	4.82	0.87	3.67	1.09	-8.24	-
YoY %	306.70%	-62.86%	454.02%	-76.29%	236.70%	113.23%	-	-
Horiz. %	-88.35%	-21.72%	-58.50%	-10.56%	-44.54%	-13.23%	100.00%	-
DPS	2.00	1.00	0.72	0.40	0.70	0.00	0.00	-
YoY %	100.00%	38.89%	80.00%	-42.86%	0.00%	0.00%	-	-
Horiz. %	285.71%	142.86%	102.86%	57.14%	100.00%	-	-	-
NAPS	1.15	1.07	1.06	1.02	1.02	0.98	0.97	2.87%
YoY %	7.48%	0.94%	3.92%	0.00%	4.08%	1.03%	-	-
Horiz. %	118.56%	110.31%	109.28%	105.15%	105.15%	101.03%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 704,929
RPS	18.70	20.88	28.52	13.17	62.69	47.21	36.51	-10.54%
YoY %	-10.44%	-26.79%	116.55%	-78.99%	32.79%	29.31%	-	-
Horiz. %	51.22%	57.19%	78.12%	36.07%	171.71%	129.31%	100.00%	-
EPS	7.25	1.80	4.83	0.88	3.66	1.09	-8.24	-
YoY %	302.78%	-62.73%	448.86%	-75.96%	235.78%	113.23%	-	-
Horiz. %	-87.99%	-21.84%	-58.62%	-10.68%	-44.42%	-13.23%	100.00%	-
DPS	1.99	1.00	0.72	0.40	0.70	0.00	0.00	-
YoY %	99.00%	38.89%	80.00%	-42.86%	0.00%	0.00%	-	-
Horiz. %	284.29%	142.86%	102.86%	57.14%	100.00%	-	-	-
NAPS	1.1446	1.0742	1.0637	1.0265	1.0169	0.9753	0.9704	2.78%
YoY %	6.55%	0.99%	3.62%	0.94%	4.27%	0.50%	-	-
Horiz. %	117.95%	110.70%	109.61%	105.78%	104.79%	100.50%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	0.77	0.59	0.50	0.54	0.78	0.69	1.16	-
P/RPS	4.10	2.84	1.76	4.13	1.24	1.45	3.18	4.32%
YoY %	44.37%	61.36%	-57.38%	233.06%	-14.48%	-54.40%	-	-
Horiz. %	128.93%	89.31%	55.35%	129.87%	38.99%	45.60%	100.00%	-
P/EPS	10.57	32.93	10.38	61.85	21.25	63.27	-14.08	-
YoY %	-67.90%	217.24%	-83.22%	191.06%	-66.41%	549.36%	-	-
Horiz. %	-75.07%	-233.88%	-73.72%	-439.28%	-150.92%	-449.36%	100.00%	-
EY	9.46	3.04	9.63	1.62	4.70	1.58	-7.10	-
YoY %	211.18%	-68.43%	494.44%	-65.53%	197.47%	122.25%	-	-
Horiz. %	-133.24%	-42.82%	-135.63%	-22.82%	-66.20%	-22.25%	100.00%	-
DY	2.60	1.69	1.44	0.74	0.90	0.00	0.00	-
YoY %	53.85%	17.36%	94.59%	-17.78%	0.00%	0.00%	-	-
Horiz. %	288.89%	187.78%	160.00%	82.22%	100.00%	-	-	-
P/NAPS	0.67	0.55	0.47	0.53	0.76	0.70	1.20	-9.25%
YoY %	21.82%	17.02%	-11.32%	-30.26%	8.57%	-41.67%	-	-
Horiz. %	55.83%	45.83%	39.17%	44.17%	63.33%	58.33%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	18/08/06	17/08/05	23/08/04	20/08/03	27/08/02	28/08/01	22/08/00	-
Price	0.79	0.61	0.51	0.58	0.74	0.77	1.39	-
P/RPS	4.21	2.93	1.79	4.43	1.18	1.62	3.81	1.67%
YoY %	43.69%	63.69%	-59.59%	275.42%	-27.16%	-57.48%	-	-
Horiz. %	110.50%	76.90%	46.98%	116.27%	30.97%	42.52%	100.00%	-
P/EPS	10.85	34.05	10.59	66.43	20.16	70.61	-16.87	-
YoY %	-68.14%	221.53%	-84.06%	229.51%	-71.45%	518.55%	-	-
Horiz. %	-64.32%	-201.84%	-62.77%	-393.78%	-119.50%	-418.55%	100.00%	-
EY	9.22	2.94	9.44	1.51	4.96	1.42	-5.93	-
YoY %	213.61%	-68.86%	525.17%	-69.56%	249.30%	123.95%	-	-
Horiz. %	-155.48%	-49.58%	-159.19%	-25.46%	-83.64%	-23.95%	100.00%	-
DY	2.53	1.64	1.41	0.69	0.95	0.00	0.00	-
YoY %	54.27%	16.31%	104.35%	-27.37%	0.00%	0.00%	-	-
Horiz. %	266.32%	172.63%	148.42%	72.63%	100.00%	-	-	-
P/NAPS	0.69	0.57	0.48	0.57	0.73	0.79	1.43	-11.43%
YoY %	21.05%	18.75%	-15.79%	-21.92%	-7.59%	-44.76%	-	-
Horiz. %	48.25%	39.86%	33.57%	39.86%	51.05%	55.24%	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