[GUH] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 35.76%
YoY- -785.4%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 263,252 254,893 236,130 225,376 219,528 220,668 217,490 13.53%
PBT -8,617 -4,228 -11,012 -29,292 -47,548 -19,828 8,432 -
Tax -1,331 8 480 -948 478 -2,038 -1,920 -21.61%
NP -9,948 -4,220 -10,532 -30,240 -47,070 -21,866 6,512 -
-
NP to SH -9,948 -4,220 -10,532 -30,240 -47,070 -21,866 6,512 -
-
Tax Rate - - - - - - 22.77% -
Total Cost 273,200 259,113 246,662 255,616 266,598 242,534 210,978 18.74%
-
Net Worth 293,177 298,916 295,899 292,887 300,766 293,394 330,609 -7.67%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 293,177 298,916 295,899 292,887 300,766 293,394 330,609 -7.67%
NOSH 250,579 251,190 250,761 250,331 250,638 250,764 250,461 0.03%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -3.78% -1.66% -4.46% -13.42% -21.44% -9.91% 2.99% -
ROE -3.39% -1.41% -3.56% -10.32% -15.65% -7.45% 1.97% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 105.06 101.47 94.17 90.03 87.59 88.00 86.84 13.49%
EPS -3.97 -1.68 -4.20 -12.08 -18.78 8.72 2.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.19 1.18 1.17 1.20 1.17 1.32 -7.70%
Adjusted Per Share Value based on latest NOSH - 250,331
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 93.33 90.37 83.71 79.90 77.83 78.23 77.11 13.53%
EPS -3.53 -1.50 -3.73 -10.72 -16.69 -7.75 2.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0394 1.0597 1.049 1.0384 1.0663 1.0402 1.1721 -7.67%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.22 0.25 0.30 0.37 0.53 0.56 0.60 -
P/RPS 0.21 0.25 0.32 0.41 0.61 0.64 0.69 -54.65%
P/EPS -5.54 -14.88 -7.14 -3.06 -2.82 -6.42 23.08 -
EY -18.05 -6.72 -14.00 -32.65 -35.43 -15.57 4.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.21 0.25 0.32 0.44 0.48 0.45 -43.63%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 13/02/06 22/11/05 23/08/05 30/05/05 28/02/05 26/11/04 23/08/04 -
Price 0.30 0.22 0.28 0.28 0.50 0.59 0.55 -
P/RPS 0.29 0.22 0.30 0.31 0.57 0.67 0.63 -40.29%
P/EPS -7.56 -13.10 -6.67 -2.32 -2.66 -6.77 21.15 -
EY -13.23 -7.64 -15.00 -43.14 -37.56 -14.78 4.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.18 0.24 0.24 0.42 0.50 0.42 -27.30%

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