[GUOCO] YoY Quarter Result on 31-Mar-2004 [#3]

Stock
[GUOCO] GUOCOLAND (MALAYSIA) BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 5852.0%
YoY- 35817.24%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 38,714 34,701 41,202 91,847 17,976 245,479 62,159 -7.58%
PBT 10,832 3,936 6,318 34,620 1,434 36,632 290 82.78%
Tax -1,156 -529 -2,590 -3,372 -1,347 -3,085 -235 30.39%
NP 9,676 3,407 3,728 31,248 87 33,547 55 136.61%
-
NP to SH 9,045 2,295 3,728 31,248 87 33,547 55 133.97%
-
Tax Rate 10.67% 13.44% 40.99% 9.74% 93.93% 8.42% 81.03% -
Total Cost 29,038 31,294 37,474 60,599 17,889 211,932 62,104 -11.89%
-
Net Worth 783,899 751,090 745,599 742,665 878,700 714,361 539,000 6.43%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 783,899 751,090 745,599 742,665 878,700 714,361 539,000 6.43%
NOSH 669,999 695,454 703,396 700,627 870,000 700,354 550,000 3.34%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 24.99% 9.82% 9.05% 34.02% 0.48% 13.67% 0.09% -
ROE 1.15% 0.31% 0.50% 4.21% 0.01% 4.70% 0.01% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 5.78 4.99 5.86 13.11 2.07 35.05 11.30 -10.56%
EPS 1.35 0.33 0.53 4.46 0.01 4.79 0.01 126.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.08 1.06 1.06 1.01 1.02 0.98 2.99%
Adjusted Per Share Value based on latest NOSH - 700,627
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 5.53 4.95 5.88 13.11 2.57 35.05 8.87 -7.56%
EPS 1.29 0.33 0.53 4.46 0.01 4.79 0.01 124.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1191 1.0723 1.0644 1.0603 1.2545 1.0198 0.7695 6.43%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.68 0.70 0.54 0.62 0.50 0.77 0.50 -
P/RPS 29.07 14.03 9.22 4.73 24.20 2.20 4.42 36.85%
P/EPS 124.44 212.12 101.89 13.90 5,000.00 16.08 5,000.00 -45.95%
EY 0.80 0.47 0.98 7.19 0.02 6.22 0.02 84.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.65 0.51 0.58 0.50 0.75 0.51 18.87%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/04/07 25/04/06 22/04/05 27/05/04 05/05/03 07/05/02 25/04/01 -
Price 1.74 0.70 0.55 0.54 0.50 0.87 0.50 -
P/RPS 30.11 14.03 9.39 4.12 24.20 2.48 4.42 37.66%
P/EPS 128.89 212.12 103.77 12.11 5,000.00 18.16 5,000.00 -45.63%
EY 0.78 0.47 0.96 8.26 0.02 5.51 0.02 84.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 0.65 0.52 0.51 0.50 0.85 0.51 19.55%

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