Highlights

[GUOCO] QoQ Cumulative Quarter Result on 2019-03-31 [#3]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 17-Apr-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Mar-2019  [#3]
Profit Trend QoQ -     -50.19%    YoY -     -136.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 138,507 48,317 414,360 283,339 188,182 77,766 309,479 -41.40%
  QoQ % 186.66% -88.34% 46.24% 50.57% 141.98% -74.87% -
  Horiz. % 44.75% 15.61% 133.89% 91.55% 60.81% 25.13% 100.00%
PBT -23,256 -9,075 -18,818 -13,930 -7,504 5 80,858 -
  QoQ % -156.26% 51.77% -35.09% -85.63% -150,180.00% -99.99% -
  Horiz. % -28.76% -11.22% -23.27% -17.23% -9.28% 0.01% 100.00%
Tax 338 -126 -9,736 -4,087 -4,526 27 -8,049 -
  QoQ % 368.25% 98.71% -138.22% 9.70% -16,862.96% 100.34% -
  Horiz. % -4.20% 1.57% 120.96% 50.78% 56.23% -0.34% 100.00%
NP -22,918 -9,201 -28,554 -18,017 -12,030 32 72,809 -
  QoQ % -149.08% 67.78% -58.48% -49.77% -37,693.75% -99.96% -
  Horiz. % -31.48% -12.64% -39.22% -24.75% -16.52% 0.04% 100.00%
NP to SH -24,849 -9,997 -32,525 -20,831 -13,870 -1,166 37,222 -
  QoQ % -148.56% 69.26% -56.14% -50.19% -1,089.54% -103.13% -
  Horiz. % -66.76% -26.86% -87.38% -55.96% -37.26% -3.13% 100.00%
Tax Rate - % - % - % - % - % -540.00 % 9.95 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -5,527.14% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% -5,427.14% 100.00%
Total Cost 161,425 57,518 442,914 301,356 200,212 77,734 236,670 -22.46%
  QoQ % 180.65% -87.01% 46.97% 50.52% 157.56% -67.16% -
  Horiz. % 68.21% 24.30% 187.14% 127.33% 84.60% 32.84% 100.00%
Net Worth 1,255,221 1,284,092 1,292,667 1,300,103 1,301,643 1,344,248 1,344,449 -4.46%
  QoQ % -2.25% -0.66% -0.57% -0.12% -3.17% -0.01% -
  Horiz. % 93.36% 95.51% 96.15% 96.70% 96.82% 99.99% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,255,221 1,284,092 1,292,667 1,300,103 1,301,643 1,344,248 1,344,449 -4.46%
  QoQ % -2.25% -0.66% -0.57% -0.12% -3.17% -0.01% -
  Horiz. % 93.36% 95.51% 96.15% 96.70% 96.82% 99.99% 100.00%
NOSH 669,880 669,880 669,880 669,880 669,880 669,880 669,880 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -16.55 % -19.04 % -6.89 % -6.36 % -6.39 % 0.04 % 23.53 % -
  QoQ % 13.08% -176.34% -8.33% 0.47% -16,075.00% -99.83% -
  Horiz. % -70.34% -80.92% -29.28% -27.03% -27.16% 0.17% 100.00%
ROE -1.98 % -0.78 % -2.52 % -1.60 % -1.07 % -0.09 % 2.77 % -
  QoQ % -153.85% 69.05% -57.50% -49.53% -1,088.89% -103.25% -
  Horiz. % -71.48% -28.16% -90.97% -57.76% -38.63% -3.25% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 20.68 7.21 61.86 42.30 28.09 11.61 46.20 -41.40%
  QoQ % 186.82% -88.34% 46.24% 50.59% 141.95% -74.87% -
  Horiz. % 44.76% 15.61% 133.90% 91.56% 60.80% 25.13% 100.00%
EPS -3.71 -1.49 -4.86 -3.11 -2.07 -0.17 5.56 -
  QoQ % -148.99% 69.34% -56.27% -50.24% -1,117.65% -103.06% -
  Horiz. % -66.73% -26.80% -87.41% -55.94% -37.23% -3.06% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.8738 1.9169 1.9297 1.9408 1.9431 2.0067 2.0070 -4.46%
  QoQ % -2.25% -0.66% -0.57% -0.12% -3.17% -0.01% -
  Horiz. % 93.36% 95.51% 96.15% 96.70% 96.82% 99.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 700,458
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 19.77 6.90 59.16 40.45 26.87 11.10 44.18 -41.41%
  QoQ % 186.52% -88.34% 46.25% 50.54% 142.07% -74.88% -
  Horiz. % 44.75% 15.62% 133.91% 91.56% 60.82% 25.12% 100.00%
EPS -3.55 -1.43 -4.64 -2.97 -1.98 -0.17 5.31 -
  QoQ % -148.25% 69.18% -56.23% -50.00% -1,064.71% -103.20% -
  Horiz. % -66.85% -26.93% -87.38% -55.93% -37.29% -3.20% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7920 1.8332 1.8455 1.8561 1.8583 1.9191 1.9194 -4.46%
  QoQ % -2.25% -0.67% -0.57% -0.12% -3.17% -0.02% -
  Horiz. % 93.36% 95.51% 96.15% 96.70% 96.82% 99.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.7000 0.6600 0.7300 0.7500 0.7700 0.8100 0.8800 -
P/RPS 3.39 9.15 1.18 1.77 2.74 6.98 1.90 46.95%
  QoQ % -62.95% 675.42% -33.33% -35.40% -60.74% 267.37% -
  Horiz. % 178.42% 481.58% 62.11% 93.16% 144.21% 367.37% 100.00%
P/EPS -18.87 -44.23 -15.03 -24.12 -37.19 -465.35 15.84 -
  QoQ % 57.34% -194.28% 37.69% 35.14% 92.01% -3,037.82% -
  Horiz. % -119.13% -279.23% -94.89% -152.27% -234.79% -2,937.82% 100.00%
EY -5.30 -2.26 -6.65 -4.15 -2.69 -0.21 6.31 -
  QoQ % -134.51% 66.02% -60.24% -54.28% -1,180.95% -103.33% -
  Horiz. % -83.99% -35.82% -105.39% -65.77% -42.63% -3.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.37 0.34 0.38 0.39 0.40 0.40 0.44 -10.88%
  QoQ % 8.82% -10.53% -2.56% -2.50% 0.00% -9.09% -
  Horiz. % 84.09% 77.27% 86.36% 88.64% 90.91% 90.91% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 09/01/20 30/10/19 16/08/19 17/04/19 23/01/19 23/11/18 23/08/18 -
Price 0.7100 0.6650 0.6900 0.7400 0.8000 0.8000 0.9100 -
P/RPS 3.43 9.22 1.12 1.75 2.85 6.89 1.97 44.58%
  QoQ % -62.80% 723.21% -36.00% -38.60% -58.64% 249.75% -
  Horiz. % 174.11% 468.02% 56.85% 88.83% 144.67% 349.75% 100.00%
P/EPS -19.14 -44.56 -14.21 -23.80 -38.64 -459.61 16.38 -
  QoQ % 57.05% -213.58% 40.29% 38.41% 91.59% -2,905.92% -
  Horiz. % -116.85% -272.04% -86.75% -145.30% -235.90% -2,805.92% 100.00%
EY -5.22 -2.24 -7.04 -4.20 -2.59 -0.22 6.11 -
  QoQ % -133.04% 68.18% -67.62% -62.16% -1,077.27% -103.60% -
  Horiz. % -85.43% -36.66% -115.22% -68.74% -42.39% -3.60% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.38 0.35 0.36 0.38 0.41 0.40 0.45 -10.63%
  QoQ % 8.57% -2.78% -5.26% -7.32% 2.50% -11.11% -
  Horiz. % 84.44% 77.78% 80.00% 84.44% 91.11% 88.89% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers