[GUOCO] QoQ Quarter Result on 31-Dec-2003 [#2]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
17-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 34.27%
YoY- -89.47%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 30,071 37,505 91,847 25,078 45,361 20,349 17,976 40.78%
PBT 3,563 -2,125 34,620 2,138 2,324 3,307 1,434 83.14%
Tax -1,547 3,812 -3,372 -1,613 -1,933 1,698 -1,347 9.64%
NP 2,016 1,687 31,248 525 391 5,005 87 708.15%
-
NP to SH 2,016 1,687 31,248 525 391 5,005 87 708.15%
-
Tax Rate 43.42% - 9.74% 75.44% 83.18% -51.35% 93.93% -
Total Cost 28,055 35,818 60,599 24,553 44,970 15,344 17,889 34.87%
-
Net Worth 743,834 745,091 742,665 669,375 664,700 719,028 878,700 -10.48%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 5,061 - - - 2,819 - -
Div Payout % - 300.00% - - - 56.34% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 743,834 745,091 742,665 669,375 664,700 719,028 878,700 -10.48%
NOSH 695,172 702,916 700,627 656,250 651,666 704,929 870,000 -13.85%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 6.70% 4.50% 34.02% 2.09% 0.86% 24.60% 0.48% -
ROE 0.27% 0.23% 4.21% 0.08% 0.06% 0.70% 0.01% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 4.33 5.34 13.11 3.82 6.96 2.89 2.07 63.34%
EPS 0.29 0.24 4.46 0.08 0.06 0.71 0.01 838.14%
DPS 0.00 0.72 0.00 0.00 0.00 0.40 0.00 -
NAPS 1.07 1.06 1.06 1.02 1.02 1.02 1.01 3.91%
Adjusted Per Share Value based on latest NOSH - 656,250
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 4.29 5.35 13.11 3.58 6.48 2.91 2.57 40.58%
EPS 0.29 0.24 4.46 0.07 0.06 0.71 0.01 838.14%
DPS 0.00 0.72 0.00 0.00 0.00 0.40 0.00 -
NAPS 1.0619 1.0637 1.0603 0.9556 0.949 1.0265 1.2545 -10.48%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.53 0.50 0.62 0.58 0.56 0.54 0.50 -
P/RPS 12.25 9.37 4.73 15.18 8.05 18.71 24.20 -36.40%
P/EPS 182.76 208.33 13.90 725.00 933.33 76.06 5,000.00 -88.91%
EY 0.55 0.48 7.19 0.14 0.11 1.31 0.02 805.59%
DY 0.00 1.44 0.00 0.00 0.00 0.74 0.00 -
P/NAPS 0.50 0.47 0.58 0.57 0.55 0.53 0.50 0.00%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 11/01/05 23/08/04 27/05/04 17/02/04 17/11/03 20/08/03 05/05/03 -
Price 0.57 0.51 0.54 0.61 0.61 0.58 0.50 -
P/RPS 13.18 9.56 4.12 15.96 8.76 20.09 24.20 -33.23%
P/EPS 196.55 212.50 12.11 762.50 1,016.67 81.69 5,000.00 -88.37%
EY 0.51 0.47 8.26 0.13 0.10 1.22 0.02 761.25%
DY 0.00 1.41 0.00 0.00 0.00 0.69 0.00 -
P/NAPS 0.53 0.48 0.51 0.60 0.60 0.57 0.50 3.94%

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