Highlights

[GUOCO] QoQ Quarter Result on 2010-03-31 [#3]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 19-Apr-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Mar-2010  [#3]
Profit Trend QoQ -     -489.19%    YoY -     -67.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 30,057 30,278 30,025 42,420 45,322 42,754 28,201 4.33%
  QoQ % -0.73% 0.84% -29.22% -6.40% 6.01% 51.60% -
  Horiz. % 106.58% 107.36% 106.47% 150.42% 160.71% 151.60% 100.00%
PBT 1,466 255 7,314 -6,074 351 8,793 -75,643 -
  QoQ % 474.90% -96.51% 220.41% -1,830.48% -96.01% 111.62% -
  Horiz. % -1.94% -0.34% -9.67% 8.03% -0.46% -11.62% 100.00%
Tax 404 106 2,941 188 132 -2,939 1,126 -49.41%
  QoQ % 281.13% -96.40% 1,464.36% 42.42% 104.49% -361.01% -
  Horiz. % 35.88% 9.41% 261.19% 16.70% 11.72% -261.01% 100.00%
NP 1,870 361 10,255 -5,886 483 5,854 -74,517 -
  QoQ % 418.01% -96.48% 274.23% -1,318.63% -91.75% 107.86% -
  Horiz. % -2.51% -0.48% -13.76% 7.90% -0.65% -7.86% 100.00%
NP to SH 1,037 230 11,475 -5,651 1,452 6,701 -71,971 -
  QoQ % 350.87% -98.00% 303.06% -489.19% -78.33% 109.31% -
  Horiz. % -1.44% -0.32% -15.94% 7.85% -2.02% -9.31% 100.00%
Tax Rate -27.56 % -41.57 % -40.21 % - % -37.61 % 33.42 % - % -
  QoQ % 33.70% -3.38% 0.00% 0.00% -212.54% 0.00% -
  Horiz. % -82.47% -124.39% -120.32% 0.00% -112.54% 100.00% -
Total Cost 28,187 29,917 19,770 48,306 44,839 36,900 102,718 -57.67%
  QoQ % -5.78% 51.33% -59.07% 7.73% 21.51% -64.08% -
  Horiz. % 27.44% 29.13% 19.25% 47.03% 43.65% 35.92% 100.00%
Net Worth 783,073 877,526 767,348 758,041 749,364 774,136 770,639 1.07%
  QoQ % -10.76% 14.36% 1.23% 1.16% -3.20% 0.45% -
  Horiz. % 101.61% 113.87% 99.57% 98.37% 97.24% 100.45% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 13,421 - - - 13,402 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.14% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 116.96 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 783,073 877,526 767,348 758,041 749,364 774,136 770,639 1.07%
  QoQ % -10.76% 14.36% 1.23% 1.16% -3.20% 0.45% -
  Horiz. % 101.61% 113.87% 99.57% 98.37% 97.24% 100.45% 100.00%
NOSH 691,333 766,666 671,052 672,738 660,000 668,800 670,121 2.09%
  QoQ % -9.83% 14.25% -0.25% 1.93% -1.32% -0.20% -
  Horiz. % 103.17% 114.41% 100.14% 100.39% 98.49% 99.80% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.22 % 1.19 % 34.15 % -13.88 % 1.07 % 13.69 % -264.24 % -
  QoQ % 422.69% -96.52% 346.04% -1,397.20% -92.18% 105.18% -
  Horiz. % -2.35% -0.45% -12.92% 5.25% -0.40% -5.18% 100.00%
ROE 0.13 % 0.03 % 1.50 % -0.75 % 0.19 % 0.87 % -9.34 % -
  QoQ % 333.33% -98.00% 300.00% -494.74% -78.16% 109.31% -
  Horiz. % -1.39% -0.32% -16.06% 8.03% -2.03% -9.31% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 4.35 3.95 4.47 6.31 6.87 6.39 4.21 2.20%
  QoQ % 10.13% -11.63% -29.16% -8.15% 7.51% 51.78% -
  Horiz. % 103.33% 93.82% 106.18% 149.88% 163.18% 151.78% 100.00%
EPS 0.15 0.03 1.71 -0.84 0.22 1.00 -10.74 -
  QoQ % 400.00% -98.25% 303.57% -481.82% -78.00% 109.31% -
  Horiz. % -1.40% -0.28% -15.92% 7.82% -2.05% -9.31% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.1327 1.1446 1.1435 1.1268 1.1354 1.1575 1.1500 -1.00%
  QoQ % -1.04% 0.10% 1.48% -0.76% -1.91% 0.65% -
  Horiz. % 98.50% 99.53% 99.43% 97.98% 98.73% 100.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 700,458
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 4.29 4.32 4.29 6.06 6.47 6.10 4.03 4.24%
  QoQ % -0.69% 0.70% -29.21% -6.34% 6.07% 51.36% -
  Horiz. % 106.45% 107.20% 106.45% 150.37% 160.55% 151.36% 100.00%
EPS 0.15 0.03 1.64 -0.81 0.21 0.96 -10.27 -
  QoQ % 400.00% -98.17% 302.47% -485.71% -78.12% 109.35% -
  Horiz. % -1.46% -0.29% -15.97% 7.89% -2.04% -9.35% 100.00%
DPS 0.00 0.00 1.92 0.00 0.00 0.00 1.91 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.52% 0.00% 0.00% 0.00% 100.00%
NAPS 1.1179 1.2528 1.0955 1.0822 1.0698 1.1052 1.1002 1.07%
  QoQ % -10.77% 14.36% 1.23% 1.16% -3.20% 0.45% -
  Horiz. % 101.61% 113.87% 99.57% 98.36% 97.24% 100.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.2500 0.9800 0.9400 1.0500 0.9300 1.1400 1.0700 -
P/RPS 28.75 24.81 21.01 16.65 13.54 17.83 25.43 8.50%
  QoQ % 15.88% 18.09% 26.19% 22.97% -24.06% -29.89% -
  Horiz. % 113.06% 97.56% 82.62% 65.47% 53.24% 70.11% 100.00%
P/EPS 833.33 3,266.67 54.97 -125.00 422.73 113.78 -9.96 -
  QoQ % -74.49% 5,842.64% 143.98% -129.57% 271.53% 1,242.37% -
  Horiz. % -8,366.77% -32,797.89% -551.91% 1,255.02% -4,244.28% -1,142.37% 100.00%
EY 0.12 0.03 1.82 -0.80 0.24 0.88 -10.04 -
  QoQ % 300.00% -98.35% 327.50% -433.33% -72.73% 108.76% -
  Horiz. % -1.20% -0.30% -18.13% 7.97% -2.39% -8.76% 100.00%
DY 0.00 0.00 2.13 0.00 0.00 0.00 1.87 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 113.90% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.10 0.86 0.82 0.93 0.82 0.98 0.93 11.81%
  QoQ % 27.91% 4.88% -11.83% 13.41% -16.33% 5.38% -
  Horiz. % 118.28% 92.47% 88.17% 100.00% 88.17% 105.38% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 19/01/11 13/10/10 20/08/10 19/04/10 20/01/10 14/10/09 21/08/09 -
Price 1.5200 1.2100 0.9200 1.0800 1.0800 1.1500 1.2100 -
P/RPS 34.96 30.64 20.56 17.13 15.73 17.99 28.75 13.89%
  QoQ % 14.10% 49.03% 20.02% 8.90% -12.56% -37.43% -
  Horiz. % 121.60% 106.57% 71.51% 59.58% 54.71% 62.57% 100.00%
P/EPS 1,013.33 4,033.33 53.80 -128.57 490.91 114.78 -11.27 -
  QoQ % -74.88% 7,396.90% 141.84% -126.19% 327.70% 1,118.46% -
  Horiz. % -8,991.39% -35,788.20% -477.37% 1,140.82% -4,355.90% -1,018.46% 100.00%
EY 0.10 0.02 1.86 -0.78 0.20 0.87 -8.88 -
  QoQ % 400.00% -98.92% 338.46% -490.00% -77.01% 109.80% -
  Horiz. % -1.13% -0.23% -20.95% 8.78% -2.25% -9.80% 100.00%
DY 0.00 0.00 2.17 0.00 0.00 0.00 1.65 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 131.52% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.34 1.06 0.80 0.96 0.95 0.99 1.05 17.60%
  QoQ % 26.42% 32.50% -16.67% 1.05% -4.04% -5.71% -
  Horiz. % 127.62% 100.95% 76.19% 91.43% 90.48% 94.29% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

585  513  444  437 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.27+0.01 
 NICE 0.23+0.115 
 PHB 0.035+0.005 
 IRIS 0.435+0.06 
 PHB-WB 0.025+0.005 
 BORNOIL 0.050.00 
 K1 0.63+0.025 
 FINTEC 0.125-0.005 
 XDL 0.07+0.005 
 BIOHLDG 0.35+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers