[GUOCO] QoQ 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- -94.6%
YoY- -66.29%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 41,202 37,110 30,071 37,505 91,847 25,078 45,361 -6.20%
PBT 6,318 3,326 3,563 -2,125 34,620 2,138 2,324 94.66%
Tax -2,590 -621 -1,547 3,812 -3,372 -1,613 -1,933 21.51%
NP 3,728 2,705 2,016 1,687 31,248 525 391 349.02%
-
NP to SH 3,728 2,705 2,016 1,687 31,248 525 391 349.02%
-
Tax Rate 40.99% 18.67% 43.42% - 9.74% 75.44% 83.18% -
Total Cost 37,474 34,405 28,055 35,818 60,599 24,553 44,970 -11.43%
-
Net Worth 745,599 735,205 743,834 745,091 742,665 669,375 664,700 7.95%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - 5,061 - - - -
Div Payout % - - - 300.00% - - - -
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 745,599 735,205 743,834 745,091 742,665 669,375 664,700 7.95%
NOSH 703,396 693,589 695,172 702,916 700,627 656,250 651,666 5.21%
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 9.05% 7.29% 6.70% 4.50% 34.02% 2.09% 0.86% -
ROE 0.50% 0.37% 0.27% 0.23% 4.21% 0.08% 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 5.86 5.35 4.33 5.34 13.11 3.82 6.96 -10.82%
EPS 0.53 0.39 0.29 0.24 4.46 0.08 0.06 326.75%
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 5.88 5.30 4.29 5.35 13.11 3.58 6.48 -6.26%
EPS 0.53 0.39 0.29 0.24 4.46 0.07 0.06 326.75%
DPS 0.00 0.00 0.00 0.72 0.00 0.00 0.00 -
NAPS 1.0644 1.0496 1.0619 1.0637 1.0603 0.9556 0.949 7.94%
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 9.22 10.65 12.25 9.37 4.73 15.18 8.05 9.45%
P/EPS 101.89 146.15 182.76 208.33 13.90 725.00 933.33 -77.12%
EY 0.98 0.68 0.55 0.48 7.19 0.14 0.11 329.18%
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 9.39 11.03 13.18 9.56 4.12 15.96 8.76 4.73%
P/EPS 103.77 151.28 196.55 212.50 12.11 762.50 1,016.67 -78.12%
EY 0.96 0.66 0.51 0.47 8.26 0.13 0.10 351.07%
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