[GUOCO] QoQ Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
19-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 113.55%
YoY- 118.25%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 181,444 92,255 95,874 107,860 152,972 439,928 489,886 -48.39%
PBT 9,296 10,725 9,890 11,968 -11,124 30,169 43,744 -64.35%
Tax -7,732 -4,570 -8,357 -9,842 -4,568 -4,541 -6,780 9.14%
NP 1,564 6,155 1,533 2,126 -15,692 25,628 36,964 -87.83%
-
NP to SH 1,564 6,155 1,533 2,126 -15,692 25,628 36,964 -87.83%
-
Tax Rate 83.18% 42.61% 84.50% 82.24% - 15.05% 15.50% -
Total Cost 179,880 86,100 94,341 105,734 168,664 414,300 452,922 -45.93%
-
Net Worth 664,700 713,420 725,937 715,753 707,541 714,222 714,077 -4.66%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 2,797 - - - - - -
Div Payout % - 45.45% - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 664,700 713,420 725,937 715,753 707,541 714,222 714,077 -4.66%
NOSH 651,666 699,431 718,749 708,666 700,535 700,218 700,075 -4.66%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 0.86% 6.67% 1.60% 1.97% -10.26% 5.83% 7.55% -
ROE 0.24% 0.86% 0.21% 0.30% -2.22% 3.59% 5.18% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 27.84 13.19 13.34 15.22 21.84 62.83 69.98 -45.87%
EPS 0.24 0.88 0.21 0.30 -2.24 3.66 5.28 -87.23%
DPS 0.00 0.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.02 1.01 1.01 1.01 1.02 1.02 0.00%
Adjusted Per Share Value based on latest NOSH - 702,253
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 25.90 13.17 13.69 15.40 21.84 62.81 69.94 -48.40%
EPS 0.22 0.88 0.22 0.30 -2.24 3.66 5.28 -87.95%
DPS 0.00 0.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.949 1.0185 1.0364 1.0218 1.0101 1.0197 1.0194 -4.65%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.56 0.54 0.50 0.53 0.58 0.78 0.77 -
P/RPS 2.01 4.09 3.75 3.48 2.66 1.24 1.10 49.40%
P/EPS 233.33 61.36 234.38 176.67 -25.89 21.31 14.58 533.98%
EY 0.43 1.63 0.43 0.57 -3.86 4.69 6.86 -84.19%
DY 0.00 0.74 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.53 0.50 0.52 0.57 0.76 0.75 -18.66%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 17/11/03 20/08/03 05/05/03 19/02/03 19/11/02 27/08/02 07/05/02 -
Price 0.61 0.58 0.50 0.58 0.56 0.74 0.87 -
P/RPS 2.19 4.40 3.75 3.81 2.56 1.18 1.24 46.06%
P/EPS 254.17 65.91 234.38 193.33 -25.00 20.22 16.48 518.56%
EY 0.39 1.52 0.43 0.52 -4.00 4.95 6.07 -83.93%
DY 0.00 0.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.57 0.50 0.57 0.55 0.73 0.85 -20.70%

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