Highlights

[GUOCO] QoQ Quarter Result on 2011-03-31 [#3]

Stock [GUOCO]: GUOCOLAND MALAYSIA BHD
Announcement Date 13-Apr-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Mar-2011  [#3]
Profit Trend QoQ -     -451.69%    YoY -     35.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 27,789 27,546 58,005 23,955 30,057 30,278 30,025 -5.02%
  QoQ % 0.88% -52.51% 142.14% -20.30% -0.73% 0.84% -
  Horiz. % 92.55% 91.74% 193.19% 79.78% 100.11% 100.84% 100.00%
PBT 934 167 27,432 -3,187 1,466 255 7,314 -74.55%
  QoQ % 459.28% -99.39% 960.75% -317.39% 474.90% -96.51% -
  Horiz. % 12.77% 2.28% 375.06% -43.57% 20.04% 3.49% 100.00%
Tax 90 331 -1,314 -628 404 106 2,941 -90.15%
  QoQ % -72.81% 125.19% -109.24% -255.45% 281.13% -96.40% -
  Horiz. % 3.06% 11.25% -44.68% -21.35% 13.74% 3.60% 100.00%
NP 1,024 498 26,118 -3,815 1,870 361 10,255 -78.39%
  QoQ % 105.62% -98.09% 784.61% -304.01% 418.01% -96.48% -
  Horiz. % 9.99% 4.86% 254.69% -37.20% 18.24% 3.52% 100.00%
NP to SH 102 388 25,784 -3,647 1,037 230 11,475 -95.67%
  QoQ % -73.71% -98.50% 806.99% -451.69% 350.87% -98.00% -
  Horiz. % 0.89% 3.38% 224.70% -31.78% 9.04% 2.00% 100.00%
Tax Rate -9.64 % -198.20 % 4.79 % - % -27.56 % -41.57 % -40.21 % -61.31%
  QoQ % 95.14% -4,237.79% 0.00% 0.00% 33.70% -3.38% -
  Horiz. % 23.97% 492.91% -11.91% 0.00% 68.54% 103.38% 100.00%
Total Cost 26,765 27,048 31,887 27,770 28,187 29,917 19,770 22.31%
  QoQ % -1.05% -15.18% 14.83% -1.48% -5.78% 51.33% -
  Horiz. % 135.38% 136.81% 161.29% 140.47% 142.57% 151.33% 100.00%
Net Worth 400,000 685,000 670,840 761,412 783,073 877,526 767,348 -35.15%
  QoQ % -41.61% 2.11% -11.90% -2.77% -10.76% 14.36% -
  Horiz. % 52.13% 89.27% 87.42% 99.23% 102.05% 114.36% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 13,416 - - - 13,421 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 99.97% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 52.04 % - % - % - % 116.96 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 44.49% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 400,000 685,000 670,840 761,412 783,073 877,526 767,348 -35.15%
  QoQ % -41.61% 2.11% -11.90% -2.77% -10.76% 14.36% -
  Horiz. % 52.13% 89.27% 87.42% 99.23% 102.05% 114.36% 100.00%
NOSH 400,000 685,000 670,840 675,370 691,333 766,666 671,052 -29.11%
  QoQ % -41.61% 2.11% -0.67% -2.31% -9.83% 14.25% -
  Horiz. % 59.61% 102.08% 99.97% 100.64% 103.02% 114.25% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 3.68 % 1.81 % 45.03 % -15.93 % 6.22 % 1.19 % 34.15 % -77.26%
  QoQ % 103.31% -95.98% 382.67% -356.11% 422.69% -96.52% -
  Horiz. % 10.78% 5.30% 131.86% -46.65% 18.21% 3.48% 100.00%
ROE 0.03 % 0.06 % 3.84 % -0.48 % 0.13 % 0.03 % 1.50 % -92.58%
  QoQ % -50.00% -98.44% 900.00% -469.23% 333.33% -98.00% -
  Horiz. % 2.00% 4.00% 256.00% -32.00% 8.67% 2.00% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 6.95 4.02 8.65 3.55 4.35 3.95 4.47 34.10%
  QoQ % 72.89% -53.53% 143.66% -18.39% 10.13% -11.63% -
  Horiz. % 155.48% 89.93% 193.51% 79.42% 97.32% 88.37% 100.00%
EPS 0.02 0.06 3.85 -0.54 0.15 0.03 1.71 -94.81%
  QoQ % -66.67% -98.44% 812.96% -460.00% 400.00% -98.25% -
  Horiz. % 1.17% 3.51% 225.15% -31.58% 8.77% 1.75% 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 1.0000 1.0000 1.0000 1.1274 1.1327 1.1446 1.1435 -8.53%
  QoQ % 0.00% 0.00% -11.30% -0.47% -1.04% 0.10% -
  Horiz. % 87.45% 87.45% 87.45% 98.59% 99.06% 100.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,326
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 3.97 3.93 8.28 3.42 4.29 4.32 4.29 -5.02%
  QoQ % 1.02% -52.54% 142.11% -20.28% -0.69% 0.70% -
  Horiz. % 92.54% 91.61% 193.01% 79.72% 100.00% 100.70% 100.00%
EPS 0.01 0.06 3.68 -0.52 0.15 0.03 1.64 -96.63%
  QoQ % -83.33% -98.37% 807.69% -446.67% 400.00% -98.17% -
  Horiz. % 0.61% 3.66% 224.39% -31.71% 9.15% 1.83% 100.00%
DPS 0.00 0.00 1.92 0.00 0.00 0.00 1.92 -
  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 0.5711 0.9779 0.9577 1.0870 1.1179 1.2528 1.0955 -35.15%
  QoQ % -41.60% 2.11% -11.90% -2.76% -10.77% 14.36% -
  Horiz. % 52.13% 89.27% 87.42% 99.22% 102.04% 114.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.8300 0.8000 1.1100 1.3300 1.2500 0.9800 0.9400 -
P/RPS 11.95 19.89 12.84 37.50 28.75 24.81 21.01 -31.28%
  QoQ % -39.92% 54.91% -65.76% 30.43% 15.88% 18.09% -
  Horiz. % 56.88% 94.67% 61.11% 178.49% 136.84% 118.09% 100.00%
P/EPS 3,254.90 1,412.37 28.88 -246.30 833.33 3,266.67 54.97 1,407.92%
  QoQ % 130.46% 4,790.48% 111.73% -129.56% -74.49% 5,842.64% -
  Horiz. % 5,921.23% 2,569.35% 52.54% -448.06% 1,515.97% 5,942.64% 100.00%
EY 0.03 0.07 3.46 -0.41 0.12 0.03 1.82 -93.47%
  QoQ % -57.14% -97.98% 943.90% -441.67% 300.00% -98.35% -
  Horiz. % 1.65% 3.85% 190.11% -22.53% 6.59% 1.65% 100.00%
DY 0.00 0.00 1.80 0.00 0.00 0.00 2.13 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 84.51% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.83 0.80 1.11 1.18 1.10 0.86 0.82 0.81%
  QoQ % 3.75% -27.93% -5.93% 7.27% 27.91% 4.88% -
  Horiz. % 101.22% 97.56% 135.37% 143.90% 134.15% 104.88% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 18/01/12 11/10/11 22/08/11 13/04/11 19/01/11 13/10/10 20/08/10 -
Price 0.8800 0.8500 0.8300 1.3000 1.5200 1.2100 0.9200 -
P/RPS 12.67 21.14 9.60 36.65 34.96 30.64 20.56 -27.52%
  QoQ % -40.07% 120.21% -73.81% 4.83% 14.10% 49.03% -
  Horiz. % 61.62% 102.82% 46.69% 178.26% 170.04% 149.03% 100.00%
P/EPS 3,450.98 1,500.64 21.59 -240.74 1,013.33 4,033.33 53.80 1,490.31%
  QoQ % 129.97% 6,850.63% 108.97% -123.76% -74.88% 7,396.90% -
  Horiz. % 6,414.46% 2,789.29% 40.13% -447.47% 1,883.51% 7,496.90% 100.00%
EY 0.03 0.07 4.63 -0.42 0.10 0.02 1.86 -93.57%
  QoQ % -57.14% -98.49% 1,202.38% -520.00% 400.00% -98.92% -
  Horiz. % 1.61% 3.76% 248.92% -22.58% 5.38% 1.08% 100.00%
DY 0.00 0.00 2.41 0.00 0.00 0.00 2.17 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 111.06% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.88 0.85 0.83 1.15 1.34 1.06 0.80 6.54%
  QoQ % 3.53% 2.41% -27.83% -14.18% 26.42% 32.50% -
  Horiz. % 110.00% 106.25% 103.75% 143.75% 167.50% 132.50% 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.
 


 

334  163  562  1122 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMI 0.105+0.015 
 SAPNRG 0.31+0.01 
 SCOMI-WB 0.045+0.01 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 GPACKET 0.46+0.015 
 HSI-H6R 0.325-0.065 
 HSI-C5J 0.21+0.07 
 SAPNRG-WA 0.135+0.005 
 KNM-WB 0.285+0.02 
Partners & Brokers