[GCB] QoQ Cumulative 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- 54.7%
YoY- -68.06%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative 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 1,314,978 903,427 479,620 1,362,713 991,699 663,412 95.53%
PBT -18,481 -5,065 7,965 6,439 7,871 19,415 32,153 -
Tax 1,189 -2,253 -2,266 -1,000 -3,544 -6,538 -7,428 -
NP -17,292 -7,318 5,699 5,439 4,327 12,877 24,725 -
-
NP to SH -17,558 -8,106 5,133 5,283 3,415 12,121 23,966 -
-
Tax Rate - - 28.45% 15.53% 45.03% 33.67% 23.10% -
Total Cost 1,836,163 1,322,296 897,728 474,181 1,358,386 978,822 638,687 101.79%
-
Net Worth 320,793 321,235 330,555 333,400 329,527 337,717 354,534 -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 7,158 14,293 -
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 320,793 321,235 330,555 333,400 329,527 337,717 354,534 -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% -2.52% 1.55% 1.58% 1.04% 3.59% 6.76% -
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 381.41 275.78 190.08 100.77 285.46 207.81 139.24 95.41%
EPS -3.69 -1.70 1.08 1.11 0.72 2.54 5.03 -
DPS 0.00 0.00 0.00 0.00 3.00 1.50 3.00 -
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 154.81 111.92 76.89 40.82 115.98 84.41 56.46 95.54%
EPS -1.49 -0.69 0.44 0.45 0.29 1.03 2.04 -
DPS 0.00 0.00 0.00 0.00 1.22 0.61 1.22 -
NAPS 0.273 0.2734 0.2813 0.2838 0.2805 0.2874 0.3018 -6.45%
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 0.44 0.68 1.35 0.48 0.80 1.21 -63.11%
P/EPS -27.70 -70.59 120.37 122.52 191.51 65.35 33.60 -
EY -3.61 -1.42 0.83 0.82 0.52 1.53 2.98 -
DY 0.00 0.00 0.00 0.00 2.19 0.90 1.78 -
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 0.38 0.67 1.39 0.53 0.73 1.18 -64.36%
P/EPS -25.80 -61.18 118.52 126.13 209.68 59.45 32.60 -
EY -3.88 -1.63 0.84 0.79 0.48 1.68 3.07 -
DY 0.00 0.00 0.00 0.00 2.00 0.99 1.83 -
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