[GUH] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -115.26%
YoY- -1321.33%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 254,893 236,130 225,376 219,528 220,668 217,490 213,868 12.39%
PBT -4,228 -11,012 -29,292 -47,548 -19,828 8,432 6,296 -
Tax 8 480 -948 478 -2,038 -1,920 -1,884 -
NP -4,220 -10,532 -30,240 -47,070 -21,866 6,512 4,412 -
-
NP to SH -4,220 -10,532 -30,240 -47,070 -21,866 6,512 4,412 -
-
Tax Rate - - - - - 22.77% 29.92% -
Total Cost 259,113 246,662 255,616 266,598 242,534 210,978 209,456 15.22%
-
Net Worth 298,916 295,899 292,887 300,766 293,394 330,609 330,900 -6.54%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 298,916 295,899 292,887 300,766 293,394 330,609 330,900 -6.54%
NOSH 251,190 250,761 250,331 250,638 250,764 250,461 250,681 0.13%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -1.66% -4.46% -13.42% -21.44% -9.91% 2.99% 2.06% -
ROE -1.41% -3.56% -10.32% -15.65% -7.45% 1.97% 1.33% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 101.47 94.17 90.03 87.59 88.00 86.84 85.31 12.24%
EPS -1.68 -4.20 -12.08 -18.78 8.72 2.60 1.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.18 1.17 1.20 1.17 1.32 1.32 -6.67%
Adjusted Per Share Value based on latest NOSH - 250,776
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 90.37 83.71 79.90 77.83 78.23 77.11 75.82 12.40%
EPS -1.50 -3.73 -10.72 -16.69 -7.75 2.31 1.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0597 1.049 1.0384 1.0663 1.0402 1.1721 1.1731 -6.54%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.25 0.30 0.37 0.53 0.56 0.60 0.71 -
P/RPS 0.25 0.32 0.41 0.61 0.64 0.69 0.83 -55.03%
P/EPS -14.88 -7.14 -3.06 -2.82 -6.42 23.08 40.34 -
EY -6.72 -14.00 -32.65 -35.43 -15.57 4.33 2.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.25 0.32 0.44 0.48 0.45 0.54 -46.69%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 22/11/05 23/08/05 30/05/05 28/02/05 26/11/04 23/08/04 25/05/04 -
Price 0.22 0.28 0.28 0.50 0.59 0.55 0.62 -
P/RPS 0.22 0.30 0.31 0.57 0.67 0.63 0.73 -55.01%
P/EPS -13.10 -6.67 -2.32 -2.66 -6.77 21.15 35.23 -
EY -7.64 -15.00 -43.14 -37.56 -14.78 4.73 2.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.24 0.24 0.42 0.50 0.42 0.47 -47.23%

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