[GUOCO] YoY TTM 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- -102.91%
YoY- -103.11%
Quarter Report
Latest QR
Upcoming QR
GUOCO's Result
GUOCO's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 134,197 145,888 182,635 143,640 484,442 244,677 224,763 -8.23%
PBT 11,948 11,082 42,389 4,779 36,035 -99,169 20,976 -8.94%
Tax 1,782 -946 -5,220 -5,724 -5,663 104,122 -606 -
NP 13,730 10,136 37,169 -945 30,372 4,953 20,370 -6.36%
-
NP to SH 11,618 10,136 37,169 -945 30,372 -73,160 20,370 -8.93%
-
Tax Rate -14.91% 8.54% 12.31% 119.77% 15.72% - 2.89% -
Total Cost 120,467 135,752 145,466 144,585 454,070 239,724 204,393 -8.43%
-
Net Worth 751,090 745,599 742,665 878,700 714,361 539,000 783,407 -0.69%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 7,032 5,061 2,819 4,888 - - - -
Div Payout % 60.53% 49.93% 7.59% 0.00% - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 751,090 745,599 742,665 878,700 714,361 539,000 783,407 -0.69%
NOSH 695,454 703,396 700,627 870,000 700,354 550,000 699,470 -0.09%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 10.23% 6.95% 20.35% -0.66% 6.27% 2.02% 9.06% -
ROE 1.55% 1.36% 5.00% -0.11% 4.25% -13.57% 2.60% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 19.30 20.74 26.07 16.51 69.17 44.49 32.13 -8.14%
EPS 1.67 1.44 5.31 -0.11 4.34 -13.30 2.91 -8.83%
DPS 1.00 0.72 0.40 0.56 0.00 0.00 0.00 -
NAPS 1.08 1.06 1.06 1.01 1.02 0.98 1.12 -0.60%
Adjusted Per Share Value based on latest NOSH - 870,000
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 19.16 20.83 26.07 20.51 69.16 34.93 32.09 -8.23%
EPS 1.66 1.45 5.31 -0.13 4.34 -10.44 2.91 -8.92%
DPS 1.00 0.72 0.40 0.70 0.00 0.00 0.00 -
NAPS 1.0723 1.0644 1.0603 1.2545 1.0198 0.7695 1.1184 -0.69%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.70 0.54 0.62 0.50 0.77 0.50 1.70 -
P/RPS 3.63 2.60 2.38 3.03 1.11 1.12 5.29 -6.08%
P/EPS 41.90 37.47 11.69 -460.32 17.76 -3.76 58.38 -5.37%
EY 2.39 2.67 8.56 -0.22 5.63 -26.60 1.71 5.73%
DY 1.43 1.33 0.65 1.12 0.00 0.00 0.00 -
P/NAPS 0.65 0.51 0.58 0.50 0.75 0.51 1.52 -13.19%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/04/06 22/04/05 27/05/04 05/05/03 07/05/02 25/04/01 - -
Price 0.70 0.55 0.54 0.50 0.87 0.50 0.00 -
P/RPS 3.63 2.65 2.07 3.03 1.26 1.12 0.00 -
P/EPS 41.90 38.17 10.18 -460.32 20.06 -3.76 0.00 -
EY 2.39 2.62 9.82 -0.22 4.98 -26.60 0.00 -
DY 1.43 1.31 0.75 1.12 0.00 0.00 0.00 -
P/NAPS 0.65 0.52 0.51 0.50 0.85 0.51 0.00 -

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