[GCB] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 69.96%
YoY- 1.09%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 153,572 464,111 316,415 206,349 105,544 379,780 271,232 -31.53%
PBT 3,171 17,619 14,572 9,499 5,537 20,910 14,692 -63.98%
Tax -496 -3,311 -2,287 -849 -655 -3,079 -1,876 -58.77%
NP 2,675 14,308 12,285 8,650 4,882 17,831 12,816 -64.77%
-
NP to SH 2,649 14,212 12,166 8,503 5,003 17,561 12,656 -64.71%
-
Tax Rate 15.64% 18.79% 15.69% 8.94% 11.83% 14.73% 12.77% -
Total Cost 150,897 449,803 304,130 197,699 100,662 361,949 258,416 -30.11%
-
Net Worth 97,964 94,913 94,976 96,919 93,469 88,246 85,782 9.24%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 5,999 2,399 2,401 - 10,314 4,803 -
Div Payout % - 42.21% 19.72% 28.25% - 58.73% 37.95% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 97,964 94,913 94,976 96,919 93,469 88,246 85,782 9.24%
NOSH 240,818 239,983 239,960 240,197 240,528 239,864 240,151 0.18%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 1.74% 3.08% 3.88% 4.19% 4.63% 4.70% 4.73% -
ROE 2.70% 14.97% 12.81% 8.77% 5.35% 19.90% 14.75% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 63.77 193.39 131.86 85.91 43.88 158.33 112.94 -31.66%
EPS 1.10 5.92 5.07 3.54 2.08 7.32 5.27 -64.77%
DPS 0.00 2.50 1.00 1.00 0.00 4.30 2.00 -
NAPS 0.4068 0.3955 0.3958 0.4035 0.3886 0.3679 0.3572 9.04%
Adjusted Per Share Value based on latest NOSH - 239,657
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 13.07 39.50 26.93 17.56 8.98 32.32 23.09 -31.54%
EPS 0.23 1.21 1.04 0.72 0.43 1.49 1.08 -64.30%
DPS 0.00 0.51 0.20 0.20 0.00 0.88 0.41 -
NAPS 0.0834 0.0808 0.0808 0.0825 0.0796 0.0751 0.073 9.27%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.30 0.40 0.41 0.39 0.40 0.32 0.29 -
P/RPS 0.47 0.21 0.31 0.45 0.91 0.20 0.26 48.34%
P/EPS 27.27 6.75 8.09 11.02 19.23 4.37 5.50 190.48%
EY 3.67 14.81 12.37 9.08 5.20 22.88 18.17 -65.54%
DY 0.00 6.25 2.44 2.56 0.00 13.44 6.90 -
P/NAPS 0.74 1.01 1.04 0.97 1.03 0.87 0.81 -5.84%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 29/02/08 28/11/07 29/08/07 18/05/07 26/02/07 22/11/06 -
Price 0.27 0.35 0.42 0.43 0.38 0.45 0.33 -
P/RPS 0.42 0.18 0.32 0.50 0.87 0.28 0.29 27.97%
P/EPS 24.55 5.91 8.28 12.15 18.27 6.15 6.26 148.47%
EY 4.07 16.92 12.07 8.23 5.47 16.27 15.97 -59.76%
DY 0.00 7.14 2.38 2.33 0.00 9.56 6.06 -
P/NAPS 0.66 0.88 1.06 1.07 0.98 1.22 0.92 -19.84%

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