[GCB] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -259.49%
YoY- -143.21%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 423,807 479,620 371,014 328,287 299,129 364,283 425,819 -0.31%
PBT 1,526 6,439 -11,544 -12,738 9,433 22,720 34,164 -87.48%
Tax -1,266 -1,000 2,994 890 -1,573 -5,855 -8,715 -72.46%
NP 260 5,439 -8,550 -11,848 7,860 16,865 25,449 -95.33%
-
NP to SH -150 5,283 -8,706 -11,845 7,427 16,539 24,823 -
-
Tax Rate 82.96% 15.53% - - 16.68% 25.77% 25.51% -
Total Cost 423,547 474,181 379,564 340,135 291,269 347,418 400,370 3.83%
-
Net Worth 347,750 333,400 329,604 336,654 354,258 351,465 347,379 0.07%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - 7,149 16,675 -
Div Payout % - - - - - 43.23% 67.18% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 347,750 333,400 329,604 336,654 354,258 351,465 347,379 0.07%
NOSH 500,000 475,945 477,134 475,702 476,089 476,628 476,449 3.27%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.06% 1.13% -2.30% -3.61% 2.63% 4.63% 5.98% -
ROE -0.04% 1.58% -2.64% -3.52% 2.10% 4.71% 7.15% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 84.76 100.77 77.76 69.01 62.83 76.43 89.37 -3.47%
EPS 0.03 1.11 -1.83 -2.49 1.56 3.47 5.21 -96.81%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 3.50 -
NAPS 0.6955 0.7005 0.6908 0.7077 0.7441 0.7374 0.7291 -3.10%
Adjusted Per Share Value based on latest NOSH - 475,702
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 36.07 40.82 31.58 27.94 25.46 31.01 36.24 -0.31%
EPS -0.01 0.45 -0.74 -1.01 0.63 1.41 2.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.61 1.42 -
NAPS 0.296 0.2838 0.2805 0.2865 0.3015 0.2991 0.2957 0.06%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.30 1.36 1.37 1.66 1.69 1.78 1.64 -
P/RPS 1.53 1.35 1.76 2.41 2.69 2.33 1.83 -11.28%
P/EPS -4,333.33 122.52 -75.08 -66.67 108.33 51.30 31.48 -
EY -0.02 0.82 -1.33 -1.50 0.92 1.95 3.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.84 2.13 -
P/NAPS 1.87 1.94 1.98 2.35 2.27 2.41 2.25 -11.63%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 19/05/14 28/02/14 25/11/13 22/08/13 31/05/13 27/02/13 -
Price 1.28 1.40 1.50 1.51 1.64 1.83 1.72 -
P/RPS 1.51 1.39 1.93 2.19 2.61 2.39 1.92 -14.83%
P/EPS -4,266.67 126.13 -82.21 -60.64 105.13 52.74 33.01 -
EY -0.02 0.79 -1.22 -1.65 0.95 1.90 3.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.82 2.03 -
P/NAPS 1.84 2.00 2.17 2.13 2.20 2.48 2.36 -15.32%

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