[GUOCO] QoQ Annualized Quarter Result on 30-Jun-2004 [#4]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -21.07%
YoY- 449.98%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 144,510 134,362 120,284 199,791 216,381 140,878 181,444 -14.06%
PBT 17,609 13,778 14,252 36,957 52,109 8,924 9,296 53.03%
Tax -6,344 -4,336 -6,188 -3,106 -9,224 -7,092 -7,732 -12.34%
NP 11,265 9,442 8,064 33,851 42,885 1,832 1,564 272.51%
-
NP to SH 11,265 9,442 8,064 33,851 42,885 1,832 1,564 272.51%
-
Tax Rate 36.03% 31.47% 43.42% 8.40% 17.70% 79.47% 83.18% -
Total Cost 133,245 124,920 112,220 165,940 173,496 139,046 179,880 -18.11%
-
Net Worth 740,160 746,904 743,834 742,899 742,785 718,707 664,700 7.42%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - 5,046 - - - -
Div Payout % - - - 14.91% - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 740,160 746,904 743,834 742,899 742,785 718,707 664,700 7.42%
NOSH 698,264 704,626 695,172 700,848 700,740 704,615 651,666 4.70%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 7.80% 7.03% 6.70% 16.94% 19.82% 1.30% 0.86% -
ROE 1.52% 1.26% 1.08% 4.56% 5.77% 0.25% 0.24% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 20.70 19.07 17.30 28.51 30.88 19.99 27.84 -17.91%
EPS 1.61 1.34 1.16 4.83 6.12 0.26 0.24 255.28%
DPS 0.00 0.00 0.00 0.72 0.00 0.00 0.00 -
NAPS 1.06 1.06 1.07 1.06 1.06 1.02 1.02 2.59%
Adjusted Per Share Value based on latest NOSH - 702,916
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 20.63 19.18 17.17 28.52 30.89 20.11 25.90 -14.06%
EPS 1.61 1.35 1.15 4.83 6.12 0.26 0.22 276.48%
DPS 0.00 0.00 0.00 0.72 0.00 0.00 0.00 -
NAPS 1.0567 1.0663 1.0619 1.0606 1.0604 1.0261 0.949 7.42%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.54 0.57 0.53 0.50 0.62 0.58 0.56 -
P/RPS 2.61 2.99 3.06 1.75 2.01 2.90 2.01 19.00%
P/EPS 33.47 42.54 45.69 10.35 10.13 223.08 233.33 -72.56%
EY 2.99 2.35 2.19 9.66 9.87 0.45 0.43 263.87%
DY 0.00 0.00 0.00 1.44 0.00 0.00 0.00 -
P/NAPS 0.51 0.54 0.50 0.47 0.58 0.57 0.55 -4.90%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 22/04/05 28/01/05 11/01/05 23/08/04 27/05/04 17/02/04 17/11/03 -
Price 0.55 0.59 0.57 0.51 0.54 0.61 0.61 -
P/RPS 2.66 3.09 3.29 1.79 1.75 3.05 2.19 13.82%
P/EPS 34.09 44.03 49.14 10.56 8.82 234.62 254.17 -73.76%
EY 2.93 2.27 2.04 9.47 11.33 0.43 0.39 283.12%
DY 0.00 0.00 0.00 1.41 0.00 0.00 0.00 -
P/NAPS 0.52 0.56 0.53 0.48 0.51 0.60 0.60 -9.09%

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
Post a Comment