[GUH] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -603.69%
YoY- -681.77%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 118,065 56,344 219,528 165,501 108,745 53,467 215,294 -33.02%
PBT -5,506 -7,323 -47,548 -14,871 4,216 1,574 7,400 -
Tax 240 -237 478 -1,529 -960 -471 -3,546 -
NP -5,266 -7,560 -47,070 -16,400 3,256 1,103 3,854 -
-
NP to SH -5,266 -7,560 -47,070 -16,400 3,256 1,103 3,854 -
-
Tax Rate - - - - 22.77% 29.92% 47.92% -
Total Cost 123,331 63,904 266,598 181,901 105,489 52,364 211,440 -30.21%
-
Net Worth 295,899 292,887 300,766 293,394 330,609 330,900 327,840 -6.61%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - 8,759 -
Div Payout % - - - - - - 227.27% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 295,899 292,887 300,766 293,394 330,609 330,900 327,840 -6.61%
NOSH 250,761 250,331 250,638 250,764 250,461 250,681 250,259 0.13%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -4.46% -13.42% -21.44% -9.91% 2.99% 2.06% 1.79% -
ROE -1.78% -2.58% -15.65% -5.59% 0.98% 0.33% 1.18% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 47.08 22.51 87.59 66.00 43.42 21.33 86.03 -33.11%
EPS -2.10 -3.02 -18.78 6.54 1.30 0.44 1.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
NAPS 1.18 1.17 1.20 1.17 1.32 1.32 1.31 -6.73%
Adjusted Per Share Value based on latest NOSH - 250,714
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 41.86 19.98 77.83 58.67 38.55 18.96 76.33 -33.02%
EPS -1.87 -2.68 -16.69 -5.81 1.15 0.39 1.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.11 -
NAPS 1.049 1.0384 1.0663 1.0402 1.1721 1.1731 1.1623 -6.61%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.30 0.37 0.53 0.56 0.60 0.71 0.69 -
P/RPS 0.64 1.64 0.61 0.85 1.38 3.33 0.80 -13.83%
P/EPS -14.29 -12.25 -2.82 -8.56 46.15 161.36 44.81 -
EY -7.00 -8.16 -35.43 -11.68 2.17 0.62 2.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.07 -
P/NAPS 0.25 0.32 0.44 0.48 0.45 0.54 0.53 -39.43%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 23/08/05 30/05/05 28/02/05 26/11/04 23/08/04 25/05/04 24/02/04 -
Price 0.28 0.28 0.50 0.59 0.55 0.62 0.74 -
P/RPS 0.59 1.24 0.57 0.89 1.27 2.91 0.86 -22.23%
P/EPS -13.33 -9.27 -2.66 -9.02 42.31 140.91 48.05 -
EY -7.50 -10.79 -37.56 -11.08 2.36 0.71 2.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.73 -
P/NAPS 0.24 0.24 0.42 0.50 0.42 0.47 0.56 -43.18%

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