[GUOCO] QoQ Quarter Result on 30-Sep-2003 [#1]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -92.19%
YoY- 109.97%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 37,505 91,847 25,078 45,361 20,349 17,976 15,687 78.89%
PBT -2,125 34,620 2,138 2,324 3,307 1,434 8,765 -
Tax 3,812 -3,372 -1,613 -1,933 1,698 -1,347 -3,779 -
NP 1,687 31,248 525 391 5,005 87 4,986 -51.47%
-
NP to SH 1,687 31,248 525 391 5,005 87 4,986 -51.47%
-
Tax Rate - 9.74% 75.44% 83.18% -51.35% 93.93% 43.11% -
Total Cost 35,818 60,599 24,553 44,970 15,344 17,889 10,701 123.92%
-
Net Worth 745,091 742,665 669,375 664,700 719,028 878,700 709,276 3.34%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 5,061 - - - 2,819 - - -
Div Payout % 300.00% - - - 56.34% - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 745,091 742,665 669,375 664,700 719,028 878,700 709,276 3.34%
NOSH 702,916 700,627 656,250 651,666 704,929 870,000 702,253 0.06%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 4.50% 34.02% 2.09% 0.86% 24.60% 0.48% 31.78% -
ROE 0.23% 4.21% 0.08% 0.06% 0.70% 0.01% 0.70% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 5.34 13.11 3.82 6.96 2.89 2.07 2.23 79.08%
EPS 0.24 4.46 0.08 0.06 0.71 0.01 0.71 -51.50%
DPS 0.72 0.00 0.00 0.00 0.40 0.00 0.00 -
NAPS 1.06 1.06 1.02 1.02 1.02 1.01 1.01 3.27%
Adjusted Per Share Value based on latest NOSH - 651,666
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 5.35 13.11 3.58 6.48 2.91 2.57 2.24 78.77%
EPS 0.24 4.46 0.07 0.06 0.71 0.01 0.71 -51.50%
DPS 0.72 0.00 0.00 0.00 0.40 0.00 0.00 -
NAPS 1.0637 1.0603 0.9556 0.949 1.0265 1.2545 1.0126 3.33%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.50 0.62 0.58 0.56 0.54 0.50 0.53 -
P/RPS 9.37 4.73 15.18 8.05 18.71 24.20 23.73 -46.20%
P/EPS 208.33 13.90 725.00 933.33 76.06 5,000.00 74.65 98.34%
EY 0.48 7.19 0.14 0.11 1.31 0.02 1.34 -49.59%
DY 1.44 0.00 0.00 0.00 0.74 0.00 0.00 -
P/NAPS 0.47 0.58 0.57 0.55 0.53 0.50 0.52 -6.52%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 23/08/04 27/05/04 17/02/04 17/11/03 20/08/03 05/05/03 19/02/03 -
Price 0.51 0.54 0.61 0.61 0.58 0.50 0.58 -
P/RPS 9.56 4.12 15.96 8.76 20.09 24.20 25.96 -48.65%
P/EPS 212.50 12.11 762.50 1,016.67 81.69 5,000.00 81.69 89.25%
EY 0.47 8.26 0.13 0.10 1.22 0.02 1.22 -47.08%
DY 1.41 0.00 0.00 0.00 0.69 0.00 0.00 -
P/NAPS 0.48 0.51 0.60 0.60 0.57 0.50 0.57 -10.83%

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