[GUOCO] QoQ Quarter Result on 31-Dec-2010 [#2]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
19-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 350.87%
YoY- -28.58%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 27,546 58,005 23,955 30,057 30,278 30,025 42,420 -24.99%
PBT 167 27,432 -3,187 1,466 255 7,314 -6,074 -
Tax 331 -1,314 -628 404 106 2,941 188 45.75%
NP 498 26,118 -3,815 1,870 361 10,255 -5,886 -
-
NP to SH 388 25,784 -3,647 1,037 230 11,475 -5,651 -
-
Tax Rate -198.20% 4.79% - -27.56% -41.57% -40.21% - -
Total Cost 27,048 31,887 27,770 28,187 29,917 19,770 48,306 -32.04%
-
Net Worth 685,000 670,840 761,412 783,073 877,526 767,348 758,041 -6.52%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 13,416 - - - 13,421 - -
Div Payout % - 52.04% - - - 116.96% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 685,000 670,840 761,412 783,073 877,526 767,348 758,041 -6.52%
NOSH 685,000 670,840 675,370 691,333 766,666 671,052 672,738 1.21%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 1.81% 45.03% -15.93% 6.22% 1.19% 34.15% -13.88% -
ROE 0.06% 3.84% -0.48% 0.13% 0.03% 1.50% -0.75% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 4.02 8.65 3.55 4.35 3.95 4.47 6.31 -25.94%
EPS 0.06 3.85 -0.54 0.15 0.03 1.71 -0.84 -
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.00 1.00 1.1274 1.1327 1.1446 1.1435 1.1268 -7.64%
Adjusted Per Share Value based on latest NOSH - 691,333
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 3.93 8.28 3.42 4.29 4.32 4.29 6.06 -25.05%
EPS 0.06 3.68 -0.52 0.15 0.03 1.64 -0.81 -
DPS 0.00 1.92 0.00 0.00 0.00 1.92 0.00 -
NAPS 0.9779 0.9577 1.087 1.1179 1.2528 1.0955 1.0822 -6.52%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.80 1.11 1.33 1.25 0.98 0.94 1.05 -
P/RPS 19.89 12.84 37.50 28.75 24.81 21.01 16.65 12.57%
P/EPS 1,412.37 28.88 -246.30 833.33 3,266.67 54.97 -125.00 -
EY 0.07 3.46 -0.41 0.12 0.03 1.82 -0.80 -
DY 0.00 1.80 0.00 0.00 0.00 2.13 0.00 -
P/NAPS 0.80 1.11 1.18 1.10 0.86 0.82 0.93 -9.54%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 11/10/11 22/08/11 13/04/11 19/01/11 13/10/10 20/08/10 19/04/10 -
Price 0.85 0.83 1.30 1.52 1.21 0.92 1.08 -
P/RPS 21.14 9.60 36.65 34.96 30.64 20.56 17.13 15.03%
P/EPS 1,500.64 21.59 -240.74 1,013.33 4,033.33 53.80 -128.57 -
EY 0.07 4.63 -0.42 0.10 0.02 1.86 -0.78 -
DY 0.00 2.41 0.00 0.00 0.00 2.17 0.00 -
P/NAPS 0.85 0.83 1.15 1.34 1.06 0.80 0.96 -7.78%

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