[GCB] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 26.5%
YoY- -135.07%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 411,551 423,807 479,620 371,014 328,287 299,129 364,283 8.46%
PBT -13,030 1,526 6,439 -11,544 -12,738 9,433 22,720 -
Tax 13 -1,266 -1,000 2,994 890 -1,573 -5,855 -
NP -13,017 260 5,439 -8,550 -11,848 7,860 16,865 -
-
NP to SH -13,239 -150 5,283 -8,706 -11,845 7,427 16,539 -
-
Tax Rate - 82.96% 15.53% - - 16.68% 25.77% -
Total Cost 424,568 423,547 474,181 379,564 340,135 291,269 347,418 14.29%
-
Net Worth 320,831 347,750 333,400 329,604 336,654 354,258 351,465 -5.89%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - 7,149 -
Div Payout % - - - - - - 43.23% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 320,831 347,750 333,400 329,604 336,654 354,258 351,465 -5.89%
NOSH 476,223 500,000 475,945 477,134 475,702 476,089 476,628 -0.05%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -3.16% 0.06% 1.13% -2.30% -3.61% 2.63% 4.63% -
ROE -4.13% -0.04% 1.58% -2.64% -3.52% 2.10% 4.71% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 86.42 84.76 100.77 77.76 69.01 62.83 76.43 8.52%
EPS -2.78 0.03 1.11 -1.83 -2.49 1.56 3.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.6737 0.6955 0.7005 0.6908 0.7077 0.7441 0.7374 -5.84%
Adjusted Per Share Value based on latest NOSH - 477,134
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 35.03 36.07 40.82 31.58 27.94 25.46 31.01 8.45%
EPS -1.13 -0.01 0.45 -0.74 -1.01 0.63 1.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.61 -
NAPS 0.2731 0.296 0.2838 0.2805 0.2865 0.3015 0.2991 -5.87%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.20 1.30 1.36 1.37 1.66 1.69 1.78 -
P/RPS 1.39 1.53 1.35 1.76 2.41 2.69 2.33 -29.11%
P/EPS -43.17 -4,333.33 122.52 -75.08 -66.67 108.33 51.30 -
EY -2.32 -0.02 0.82 -1.33 -1.50 0.92 1.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.84 -
P/NAPS 1.78 1.87 1.94 1.98 2.35 2.27 2.41 -18.27%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 26/08/14 19/05/14 28/02/14 25/11/13 22/08/13 31/05/13 -
Price 1.04 1.28 1.40 1.50 1.51 1.64 1.83 -
P/RPS 1.20 1.51 1.39 1.93 2.19 2.61 2.39 -36.80%
P/EPS -37.41 -4,266.67 126.13 -82.21 -60.64 105.13 52.74 -
EY -2.67 -0.02 0.79 -1.22 -1.65 0.95 1.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.82 -
P/NAPS 1.54 1.84 2.00 2.17 2.13 2.20 2.48 -27.19%

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