Highlights

[GUOCO] QoQ Quarter Result on 2009-06-30 [#4]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 21-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 30-Jun-2009  [#4]
Profit Trend QoQ -     -2,037.54%    YoY -     -363.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 42,420 45,322 42,754 28,201 17,731 17,803 18,277 75.39%
  QoQ % -6.40% 6.01% 51.60% 59.05% -0.40% -2.59% -
  Horiz. % 232.09% 247.97% 233.92% 154.30% 97.01% 97.41% 100.00%
PBT -6,074 351 8,793 -75,643 -3,241 6,561 4,628 -
  QoQ % -1,830.48% -96.01% 111.62% -2,233.94% -149.40% 41.77% -
  Horiz. % -131.24% 7.58% 190.00% -1,634.46% -70.03% 141.77% 100.00%
Tax 188 132 -2,939 1,126 -1,132 -370 -831 -
  QoQ % 42.42% 104.49% -361.01% 199.47% -205.95% 55.48% -
  Horiz. % -22.62% -15.88% 353.67% -135.50% 136.22% 44.52% 100.00%
NP -5,886 483 5,854 -74,517 -4,373 6,191 3,797 -
  QoQ % -1,318.63% -91.75% 107.86% -1,604.02% -170.63% 63.05% -
  Horiz. % -155.02% 12.72% 154.17% -1,962.52% -115.17% 163.05% 100.00%
NP to SH -5,651 1,452 6,701 -71,971 -3,367 5,873 3,418 -
  QoQ % -489.19% -78.33% 109.31% -2,037.54% -157.33% 71.83% -
  Horiz. % -165.33% 42.48% 196.05% -2,105.65% -98.51% 171.83% 100.00%
Tax Rate - % -37.61 % 33.42 % - % - % 5.64 % 17.96 % -
  QoQ % 0.00% -212.54% 0.00% 0.00% 0.00% -68.60% -
  Horiz. % 0.00% -209.41% 186.08% 0.00% 0.00% 31.40% 100.00%
Total Cost 48,306 44,839 36,900 102,718 22,104 11,612 14,480 123.43%
  QoQ % 7.73% 21.51% -64.08% 364.70% 90.35% -19.81% -
  Horiz. % 333.60% 309.66% 254.83% 709.38% 152.65% 80.19% 100.00%
Net Worth 758,041 749,364 774,136 770,639 845,049 840,906 848,602 -7.25%
  QoQ % 1.16% -3.20% 0.45% -8.81% 0.49% -0.91% -
  Horiz. % 89.33% 88.31% 91.22% 90.81% 99.58% 99.09% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - 13,402 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 758,041 749,364 774,136 770,639 845,049 840,906 848,602 -7.25%
  QoQ % 1.16% -3.20% 0.45% -8.81% 0.49% -0.91% -
  Horiz. % 89.33% 88.31% 91.22% 90.81% 99.58% 99.09% 100.00%
NOSH 672,738 660,000 668,800 670,121 673,400 667,386 670,196 0.25%
  QoQ % 1.93% -1.32% -0.20% -0.49% 0.90% -0.42% -
  Horiz. % 100.38% 98.48% 99.79% 99.99% 100.48% 99.58% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -13.88 % 1.07 % 13.69 % -264.24 % -24.66 % 34.78 % 20.77 % -
  QoQ % -1,397.20% -92.18% 105.18% -971.53% -170.90% 67.45% -
  Horiz. % -66.83% 5.15% 65.91% -1,272.22% -118.73% 167.45% 100.00%
ROE -0.75 % 0.19 % 0.87 % -9.34 % -0.40 % 0.70 % 0.40 % -
  QoQ % -494.74% -78.16% 109.31% -2,235.00% -157.14% 75.00% -
  Horiz. % -187.50% 47.50% 217.50% -2,335.00% -100.00% 175.00% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 6.31 6.87 6.39 4.21 2.63 2.67 2.73 74.90%
  QoQ % -8.15% 7.51% 51.78% 60.08% -1.50% -2.20% -
  Horiz. % 231.14% 251.65% 234.07% 154.21% 96.34% 97.80% 100.00%
EPS -0.84 0.22 1.00 -10.74 -0.50 0.88 0.51 -
  QoQ % -481.82% -78.00% 109.31% -2,048.00% -156.82% 72.55% -
  Horiz. % -164.71% 43.14% 196.08% -2,105.88% -98.04% 172.55% 100.00%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.1268 1.1354 1.1575 1.1500 1.2549 1.2600 1.2662 -7.49%
  QoQ % -0.76% -1.91% 0.65% -8.36% -0.40% -0.49% -
  Horiz. % 88.99% 89.67% 91.42% 90.82% 99.11% 99.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,326
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 6.06 6.47 6.10 4.03 2.53 2.54 2.61 75.43%
  QoQ % -6.34% 6.07% 51.36% 59.29% -0.39% -2.68% -
  Horiz. % 232.18% 247.89% 233.72% 154.41% 96.93% 97.32% 100.00%
EPS -0.81 0.21 0.96 -10.27 -0.48 0.84 0.49 -
  QoQ % -485.71% -78.12% 109.35% -2,039.58% -157.14% 71.43% -
  Horiz. % -165.31% 42.86% 195.92% -2,095.92% -97.96% 171.43% 100.00%
DPS 0.00 0.00 0.00 1.91 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.0822 1.0698 1.1052 1.1002 1.2064 1.2005 1.2115 -7.25%
  QoQ % 1.16% -3.20% 0.45% -8.80% 0.49% -0.91% -
  Horiz. % 89.33% 88.30% 91.23% 90.81% 99.58% 99.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.0500 0.9300 1.1400 1.0700 0.7200 0.9000 1.2300 -
P/RPS 16.65 13.54 17.83 25.43 27.34 33.74 45.10 -48.57%
  QoQ % 22.97% -24.06% -29.89% -6.99% -18.97% -25.19% -
  Horiz. % 36.92% 30.02% 39.53% 56.39% 60.62% 74.81% 100.00%
P/EPS -125.00 422.73 113.78 -9.96 -144.00 102.27 241.18 -
  QoQ % -129.57% 271.53% 1,242.37% 93.08% -240.80% -57.60% -
  Horiz. % -51.83% 175.28% 47.18% -4.13% -59.71% 42.40% 100.00%
EY -0.80 0.24 0.88 -10.04 -0.69 0.98 0.41 -
  QoQ % -433.33% -72.73% 108.76% -1,355.07% -170.41% 139.02% -
  Horiz. % -195.12% 58.54% 214.63% -2,448.78% -168.29% 239.02% 100.00%
DY 0.00 0.00 0.00 1.87 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.93 0.82 0.98 0.93 0.57 0.71 0.97 -2.77%
  QoQ % 13.41% -16.33% 5.38% 63.16% -19.72% -26.80% -
  Horiz. % 95.88% 84.54% 101.03% 95.88% 58.76% 73.20% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 19/04/10 20/01/10 14/10/09 21/08/09 15/04/09 06/02/09 15/10/08 -
Price 1.0800 1.0800 1.1500 1.2100 0.8500 0.9500 1.0400 -
P/RPS 17.13 15.73 17.99 28.75 32.28 35.61 38.14 -41.38%
  QoQ % 8.90% -12.56% -37.43% -10.94% -9.35% -6.63% -
  Horiz. % 44.91% 41.24% 47.17% 75.38% 84.64% 93.37% 100.00%
P/EPS -128.57 490.91 114.78 -11.27 -170.00 107.95 203.92 -
  QoQ % -126.19% 327.70% 1,118.46% 93.37% -257.48% -47.06% -
  Horiz. % -63.05% 240.74% 56.29% -5.53% -83.37% 52.94% 100.00%
EY -0.78 0.20 0.87 -8.88 -0.59 0.93 0.49 -
  QoQ % -490.00% -77.01% 109.80% -1,405.08% -163.44% 89.80% -
  Horiz. % -159.18% 40.82% 177.55% -1,812.24% -120.41% 189.80% 100.00%
DY 0.00 0.00 0.00 1.65 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.96 0.95 0.99 1.05 0.68 0.75 0.82 11.09%
  QoQ % 1.05% -4.04% -5.71% 54.41% -9.33% -8.54% -
  Horiz. % 117.07% 115.85% 120.73% 128.05% 82.93% 91.46% 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.
 


 

303  145  532  1201 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315+0.015 
 SCOMI 0.105+0.015 
 SCOMI-WB 0.045+0.01 
 NETX 0.0150.00 
 KNM 0.37+0.02 
 GPACKET 0.465+0.02 
 HSI-H6R 0.33-0.06 
 HSI-C5J 0.21+0.07 
 HSI-C5P 0.355+0.06 
 SAPNRG-WA 0.135+0.005 
Partners & Brokers