[GUOCO] QoQ Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
27-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -132.95%
YoY- 88.66%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 35,129 650,787 517,154 182,252 90,932 422,788 236,565 -71.92%
PBT -7,665 175,626 162,176 11,228 5,250 10,537 -29,967 -59.67%
Tax -148 -59,975 -51,599 -12,557 4,119 -44,447 -2,027 -82.50%
NP -7,813 115,651 110,577 -1,329 9,369 -33,910 -31,994 -60.89%
-
NP to SH -7,981 74,618 70,411 -2,818 8,552 -54,357 -34,977 -62.62%
-
Tax Rate - 34.15% 31.82% 111.84% -78.46% 421.82% - -
Total Cost 42,942 535,136 406,577 183,581 81,563 456,698 268,559 -70.50%
-
Net Worth 1,295,748 1,300,906 1,296,753 1,223,468 1,234,856 1,226,282 1,245,708 2.65%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 13,397 - - - - - -
Div Payout % - 17.95% - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,295,748 1,300,906 1,296,753 1,223,468 1,234,856 1,226,282 1,245,708 2.65%
NOSH 700,458 700,458 700,458 700,458 700,458 700,458 700,458 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -22.24% 17.77% 21.38% -0.73% 10.30% -8.02% -13.52% -
ROE -0.62% 5.74% 5.43% -0.23% 0.69% -4.43% -2.81% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 5.24 97.15 77.20 27.21 13.57 63.11 35.31 -71.93%
EPS -1.19 11.14 10.51 -0.42 1.28 -8.11 -5.22 -62.64%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9343 1.942 1.9358 1.8264 1.8434 1.8306 1.8596 2.65%
Adjusted Per Share Value based on latest NOSH - 700,458
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 5.02 92.91 73.83 26.02 12.98 60.36 33.77 -71.90%
EPS -1.14 10.65 10.05 -0.40 1.22 -7.76 -4.99 -62.59%
DPS 0.00 1.91 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8499 1.8572 1.8513 1.7467 1.7629 1.7507 1.7784 2.66%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.75 0.77 0.72 0.61 0.475 0.51 0.48 -
P/RPS 14.30 0.79 0.93 2.24 3.50 0.81 1.36 379.26%
P/EPS -62.95 6.91 6.85 -145.01 37.21 -6.29 -9.19 260.25%
EY -1.59 14.47 14.60 -0.69 2.69 -15.91 -10.88 -72.22%
DY 0.00 2.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.37 0.33 0.26 0.28 0.26 31.00%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 11/11/21 25/08/21 23/04/21 27/01/21 06/11/20 19/08/20 18/05/20 -
Price 0.745 0.745 0.785 0.61 0.44 0.50 0.575 -
P/RPS 14.21 0.77 1.02 2.24 3.24 0.79 1.63 323.02%
P/EPS -62.53 6.69 7.47 -145.01 34.47 -6.16 -11.01 217.98%
EY -1.60 14.95 13.39 -0.69 2.90 -16.23 -9.08 -68.53%
DY 0.00 2.68 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.41 0.33 0.24 0.27 0.31 16.52%

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