[GUOCO] QoQ Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
31-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 441.45%
YoY- 83.03%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 36,354 145,984 102,254 63,540 24,084 130,964 96,300 -47.73%
PBT 5,484 63,466 22,713 11,881 2,127 64,998 9,298 -29.64%
Tax -1,293 -1,569 -1,865 -709 92 1,754 311 -
NP 4,191 61,897 20,848 11,172 2,219 66,752 9,609 -42.45%
-
NP to SH 3,365 49,489 18,515 9,470 1,749 50,763 7,469 -41.20%
-
Tax Rate 23.58% 2.47% 8.21% 5.97% -4.33% -2.70% -3.34% -
Total Cost 32,163 84,087 81,406 52,368 21,865 64,212 86,691 -48.33%
-
Net Worth 819,579 811,405 784,874 779,092 780,323 801,888 753,880 5.72%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 13,411 - - - 13,945 - -
Div Payout % - 27.10% - - - 27.47% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 819,579 811,405 784,874 779,092 780,323 801,888 753,880 5.72%
NOSH 673,000 670,582 670,833 671,631 672,692 697,293 698,037 -2.40%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 11.53% 42.40% 20.39% 17.58% 9.21% 50.97% 9.98% -
ROE 0.41% 6.10% 2.36% 1.22% 0.22% 6.33% 0.99% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 5.40 21.77 15.24 9.46 3.58 18.78 13.80 -46.47%
EPS 0.50 7.38 2.76 1.41 0.26 7.28 1.07 -39.75%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.2178 1.21 1.17 1.16 1.16 1.15 1.08 8.32%
Adjusted Per Share Value based on latest NOSH - 671,391
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 5.19 20.84 14.60 9.07 3.44 18.70 13.75 -47.74%
EPS 0.48 7.07 2.64 1.35 0.25 7.25 1.07 -41.37%
DPS 0.00 1.91 0.00 0.00 0.00 1.99 0.00 -
NAPS 1.1701 1.1584 1.1205 1.1123 1.114 1.1448 1.0763 5.72%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.00 3.20 1.68 1.05 0.78 0.77 0.70 -
P/RPS 55.54 14.70 11.02 11.10 21.79 4.10 5.07 392.53%
P/EPS 600.00 43.36 60.87 74.47 300.00 10.58 65.42 337.56%
EY 0.17 2.31 1.64 1.34 0.33 9.45 1.53 -76.85%
DY 0.00 0.62 0.00 0.00 0.00 2.60 0.00 -
P/NAPS 2.46 2.64 1.44 0.91 0.67 0.67 0.65 142.65%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 18/10/07 17/08/07 25/04/07 31/01/07 18/10/06 18/08/06 25/04/06 -
Price 3.08 2.40 1.74 1.38 0.78 0.79 0.70 -
P/RPS 57.02 11.02 11.42 14.59 21.79 4.21 5.07 401.23%
P/EPS 616.00 32.52 63.04 97.87 300.00 10.85 65.42 345.30%
EY 0.16 3.08 1.59 1.02 0.33 9.22 1.53 -77.77%
DY 0.00 0.83 0.00 0.00 0.00 2.53 0.00 -
P/NAPS 2.53 1.98 1.49 1.19 0.67 0.69 0.65 147.23%

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