[GCB] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
19-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 518.8%
YoY- -68.06%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,818,871 1,753,304 1,806,854 1,918,480 1,362,713 1,322,265 1,326,824 23.33%
PBT -18,481 -6,753 15,930 25,756 7,871 25,886 64,306 -
Tax 1,189 -3,004 -4,532 -4,000 -3,544 -8,717 -14,856 -
NP -17,292 -9,757 11,398 21,756 4,327 17,169 49,450 -
-
NP to SH -17,558 -10,808 10,266 21,132 3,415 16,161 47,932 -
-
Tax Rate - - 28.45% 15.53% 45.03% 33.67% 23.10% -
Total Cost 1,836,163 1,763,061 1,795,456 1,896,724 1,358,386 1,305,096 1,277,374 27.28%
-
Net Worth 320,793 321,236 330,555 333,400 329,527 337,717 354,534 -6.43%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - 14,321 9,544 28,587 -
Div Payout % - - - - 419.36% 59.06% 59.64% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 320,793 321,236 330,555 333,400 329,527 337,717 354,534 -6.43%
NOSH 476,875 476,823 475,277 475,945 477,368 477,204 476,461 0.05%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -0.95% -0.56% 0.63% 1.13% 0.32% 1.30% 3.73% -
ROE -5.47% -3.36% 3.11% 6.34% 1.04% 4.79% 13.52% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 381.41 367.71 380.17 403.09 285.46 277.09 278.47 23.26%
EPS -3.69 -2.27 2.16 4.44 0.72 3.39 10.06 -
DPS 0.00 0.00 0.00 0.00 3.00 2.00 6.00 -
NAPS 0.6727 0.6737 0.6955 0.7005 0.6903 0.7077 0.7441 -6.48%
Adjusted Per Share Value based on latest NOSH - 475,945
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 154.95 149.37 153.93 163.44 116.09 112.65 113.03 23.33%
EPS -1.50 -0.92 0.87 1.80 0.29 1.38 4.08 -
DPS 0.00 0.00 0.00 0.00 1.22 0.81 2.44 -
NAPS 0.2733 0.2737 0.2816 0.284 0.2807 0.2877 0.302 -6.42%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.02 1.20 1.30 1.36 1.37 1.66 1.69 -
P/RPS 0.27 0.33 0.34 0.34 0.48 0.60 0.61 -41.83%
P/EPS -27.70 -52.94 60.19 30.63 191.51 49.02 16.80 -
EY -3.61 -1.89 1.66 3.26 0.52 2.04 5.95 -
DY 0.00 0.00 0.00 0.00 2.19 1.20 3.55 -
P/NAPS 1.52 1.78 1.87 1.94 1.98 2.35 2.27 -23.40%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 26/11/14 26/08/14 19/05/14 28/02/14 25/11/13 22/08/13 -
Price 0.95 1.04 1.28 1.40 1.50 1.51 1.64 -
P/RPS 0.25 0.28 0.34 0.35 0.53 0.54 0.59 -43.49%
P/EPS -25.80 -45.88 59.26 31.53 209.68 44.59 16.30 -
EY -3.88 -2.18 1.69 3.17 0.48 2.24 6.13 -
DY 0.00 0.00 0.00 0.00 2.00 1.32 3.66 -
P/NAPS 1.41 1.54 1.84 2.00 2.17 2.13 2.20 -25.60%

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