[GUOCO] QoQ Cumulative 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- 5.24%
YoY- 449.98%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 108,383 67,181 30,071 199,791 162,286 70,439 45,361 78.63%
PBT 13,207 6,889 3,563 36,957 39,082 4,462 2,324 218.11%
Tax -4,758 -2,168 -1,547 -3,106 -6,918 -3,546 -1,933 82.20%
NP 8,449 4,721 2,016 33,851 32,164 916 391 674.35%
-
NP to SH 8,449 4,721 2,016 33,851 32,164 916 391 674.35%
-
Tax Rate 36.03% 31.47% 43.42% 8.40% 17.70% 79.47% 83.18% -
Total Cost 99,934 62,460 28,055 165,940 130,122 69,523 44,970 70.20%
-
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 1.14% 0.63% 0.27% 4.56% 4.33% 0.13% 0.06% -
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 15.52 9.53 4.33 28.51 23.16 10.00 6.96 70.59%
EPS 1.21 0.67 0.29 4.83 4.59 0.13 0.06 639.54%
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 15.47 9.59 4.29 28.52 23.17 10.06 6.48 78.53%
EPS 1.21 0.67 0.29 4.83 4.59 0.13 0.06 639.54%
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 3.48 5.98 12.25 1.75 2.68 5.80 8.05 -42.79%
P/EPS 44.63 85.07 182.76 10.35 13.51 446.15 933.33 -86.80%
EY 2.24 1.18 0.55 9.66 7.40 0.22 0.11 644.34%
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 3.54 6.19 13.18 1.79 2.33 6.10 8.76 -45.31%
P/EPS 45.45 88.06 196.55 10.56 11.76 469.23 1,016.67 -87.38%
EY 2.20 1.14 0.51 9.47 8.50 0.21 0.10 683.66%
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