[GCB] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -205.28%
YoY- -166.88%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 2,036,128 1,766,000 1,818,871 1,753,304 1,806,854 1,918,480 1,362,713 30.79%
PBT -1,944 -3,260 -18,481 -6,753 15,930 25,756 7,871 -
Tax 3,070 -3,540 1,189 -3,004 -4,532 -4,000 -3,544 -
NP 1,126 -6,800 -17,292 -9,757 11,398 21,756 4,327 -59.34%
-
NP to SH 216 -7,420 -17,558 -10,808 10,266 21,132 3,415 -84.20%
-
Tax Rate - - - - 28.45% 15.53% 45.03% -
Total Cost 2,035,002 1,772,800 1,836,163 1,763,061 1,795,456 1,896,724 1,358,386 31.02%
-
Net Worth 378,054 325,433 320,793 321,236 330,555 333,400 329,527 9.61%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - 14,321 -
Div Payout % - - - - - - 419.36% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 378,054 325,433 320,793 321,236 330,555 333,400 329,527 9.61%
NOSH 540,000 475,641 476,875 476,823 475,277 475,945 477,368 8.59%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 0.06% -0.39% -0.95% -0.56% 0.63% 1.13% 0.32% -
ROE 0.06% -2.28% -5.47% -3.36% 3.11% 6.34% 1.04% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 377.06 371.29 381.41 367.71 380.17 403.09 285.46 20.44%
EPS 0.04 -1.56 -3.69 -2.27 2.16 4.44 0.72 -85.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.7001 0.6842 0.6727 0.6737 0.6955 0.7005 0.6903 0.94%
Adjusted Per Share Value based on latest NOSH - 476,223
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 173.30 150.31 154.81 149.23 153.79 163.29 115.98 30.79%
EPS 0.02 -0.63 -1.49 -0.92 0.87 1.80 0.29 -83.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.22 -
NAPS 0.3218 0.277 0.273 0.2734 0.2813 0.2838 0.2805 9.61%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.79 0.87 1.02 1.20 1.30 1.36 1.37 -
P/RPS 0.21 0.23 0.27 0.33 0.34 0.34 0.48 -42.45%
P/EPS 1,975.00 -55.77 -27.70 -52.94 60.19 30.63 191.51 375.81%
EY 0.05 -1.79 -3.61 -1.89 1.66 3.26 0.52 -79.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.19 -
P/NAPS 1.13 1.27 1.52 1.78 1.87 1.94 1.98 -31.26%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 22/05/15 27/02/15 26/11/14 26/08/14 19/05/14 28/02/14 -
Price 0.77 0.84 0.95 1.04 1.28 1.40 1.50 -
P/RPS 0.20 0.23 0.25 0.28 0.34 0.35 0.53 -47.87%
P/EPS 1,925.00 -53.85 -25.80 -45.88 59.26 31.53 209.68 340.22%
EY 0.05 -1.86 -3.88 -2.18 1.69 3.17 0.48 -77.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
P/NAPS 1.10 1.23 1.41 1.54 1.84 2.00 2.17 -36.50%

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