[GUOCO] QoQ Annualized Quarter Result on 31-Mar-2002 [#3]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
07-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 417.34%
YoY- 459.72%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 107,860 152,972 439,928 489,886 243,872 186,388 330,712 -52.52%
PBT 11,968 -11,124 30,169 43,744 -7,648 -11,920 11,356 3.55%
Tax -9,842 -4,568 -4,541 -6,780 7,648 11,920 -3,754 89.80%
NP 2,126 -15,692 25,628 36,964 0 0 7,602 -57.13%
-
NP to SH 2,126 -15,692 25,628 36,964 -11,648 -15,048 7,602 -57.13%
-
Tax Rate 82.24% - 15.05% 15.50% - - 33.06% -
Total Cost 105,734 168,664 414,300 452,922 243,872 186,388 323,110 -52.41%
-
Net Worth 715,753 707,541 714,222 714,077 680,636 682,733 683,482 3.11%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - 5,021 -
Div Payout % - - - - - - 66.06% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 715,753 707,541 714,222 714,077 680,636 682,733 683,482 3.11%
NOSH 708,666 700,535 700,218 700,075 701,686 696,666 697,431 1.06%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 1.97% -10.26% 5.83% 7.55% 0.00% 0.00% 2.30% -
ROE 0.30% -2.22% 3.59% 5.18% -1.71% -2.20% 1.11% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 15.22 21.84 62.83 69.98 34.76 26.75 47.42 -53.02%
EPS 0.30 -2.24 3.66 5.28 -1.66 -2.16 1.09 -57.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.72 -
NAPS 1.01 1.01 1.02 1.02 0.97 0.98 0.98 2.02%
Adjusted Per Share Value based on latest NOSH - 700,354
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 15.40 21.84 62.81 69.94 34.82 26.61 47.21 -52.51%
EPS 0.30 -2.24 3.66 5.28 -1.66 -2.15 1.09 -57.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.72 -
NAPS 1.0218 1.0101 1.0197 1.0194 0.9717 0.9747 0.9758 3.10%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.53 0.58 0.78 0.77 0.59 0.52 0.69 -
P/RPS 3.48 2.66 1.24 1.10 1.70 1.94 1.46 78.15%
P/EPS 176.67 -25.89 21.31 14.58 -35.54 -24.07 63.30 97.86%
EY 0.57 -3.86 4.69 6.86 -2.81 -4.15 1.58 -49.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.04 -
P/NAPS 0.52 0.57 0.76 0.75 0.61 0.53 0.70 -17.93%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 19/02/03 19/11/02 27/08/02 07/05/02 05/02/02 12/11/01 28/08/01 -
Price 0.58 0.56 0.74 0.87 0.60 0.54 0.77 -
P/RPS 3.81 2.56 1.18 1.24 1.73 2.02 1.62 76.57%
P/EPS 193.33 -25.00 20.22 16.48 -36.14 -25.00 70.64 95.30%
EY 0.52 -4.00 4.95 6.07 -2.77 -4.00 1.42 -48.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.94 -
P/NAPS 0.57 0.55 0.73 0.85 0.62 0.55 0.79 -19.50%

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