[GUOCO] QoQ Quarter Result on 31-Mar-2003 [#3]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
05-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -98.26%
YoY- -99.74%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 25,078 45,361 20,349 17,976 15,687 38,243 72,513 -50.63%
PBT 2,138 2,324 3,307 1,434 8,765 -2,781 -2,639 -
Tax -1,613 -1,933 1,698 -1,347 -3,779 -1,142 2,639 -
NP 525 391 5,005 87 4,986 -3,923 0 -
-
NP to SH 525 391 5,005 87 4,986 -3,923 -2,095 -
-
Tax Rate 75.44% 83.18% -51.35% 93.93% 43.11% - - -
Total Cost 24,553 44,970 15,344 17,889 10,701 42,166 72,513 -51.32%
-
Net Worth 669,375 664,700 719,028 878,700 709,276 707,541 712,299 -4.04%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 2,819 - - - - -
Div Payout % - - 56.34% - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 669,375 664,700 719,028 878,700 709,276 707,541 712,299 -4.04%
NOSH 656,250 651,666 704,929 870,000 702,253 700,535 698,333 -4.04%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 2.09% 0.86% 24.60% 0.48% 31.78% -10.26% 0.00% -
ROE 0.08% 0.06% 0.70% 0.01% 0.70% -0.55% -0.29% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 3.82 6.96 2.89 2.07 2.23 5.46 10.38 -48.55%
EPS 0.08 0.06 0.71 0.01 0.71 -0.56 -0.30 -
DPS 0.00 0.00 0.40 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.02 1.02 1.01 1.01 1.01 1.02 0.00%
Adjusted Per Share Value based on latest NOSH - 870,000
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 3.58 6.48 2.91 2.57 2.24 5.46 10.35 -50.62%
EPS 0.07 0.06 0.71 0.01 0.71 -0.56 -0.30 -
DPS 0.00 0.00 0.40 0.00 0.00 0.00 0.00 -
NAPS 0.9556 0.949 1.0265 1.2545 1.0126 1.0101 1.0169 -4.04%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.58 0.56 0.54 0.50 0.53 0.58 0.78 -
P/RPS 15.18 8.05 18.71 24.20 23.73 10.62 7.51 59.66%
P/EPS 725.00 933.33 76.06 5,000.00 74.65 -103.57 -260.00 -
EY 0.14 0.11 1.31 0.02 1.34 -0.97 -0.38 -
DY 0.00 0.00 0.74 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.55 0.53 0.50 0.52 0.57 0.76 -17.40%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 17/02/04 17/11/03 20/08/03 05/05/03 19/02/03 19/11/02 27/08/02 -
Price 0.61 0.61 0.58 0.50 0.58 0.56 0.74 -
P/RPS 15.96 8.76 20.09 24.20 25.96 10.26 7.13 70.86%
P/EPS 762.50 1,016.67 81.69 5,000.00 81.69 -100.00 -246.67 -
EY 0.13 0.10 1.22 0.02 1.22 -1.00 -0.41 -
DY 0.00 0.00 0.69 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 0.57 0.50 0.57 0.55 0.73 -12.22%

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