[GCB] QoQ TTM 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- -329.6%
YoY- -107.52%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM 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 1,685,992 1,602,728 1,478,050 1,362,713 1,429,301 1,449,488 16.29%
PBT -18,481 -16,609 -16,317 -8,410 7,871 50,622 99,672 -
Tax 1,189 741 1,618 1,311 -3,544 -12,155 -21,769 -
NP -17,292 -15,868 -14,699 -7,099 4,327 38,467 77,903 -
-
NP to SH -17,558 -16,812 -15,418 -7,841 3,415 37,085 76,343 -
-
Tax Rate - - - - 45.03% 24.01% 21.84% -
Total Cost 1,836,163 1,701,860 1,617,427 1,485,149 1,358,386 1,390,834 1,371,585 21.40%
-
Net Worth 321,636 320,831 0 333,400 329,604 336,654 354,258 -6.22%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - 7,149 23,825 33,343 -
Div Payout % - - - - 209.35% 64.24% 43.68% -
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 321,636 320,831 0 333,400 329,604 336,654 354,258 -6.22%
NOSH 476,923 476,223 500,000 475,945 477,134 475,702 476,089 0.11%
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% -0.94% -0.92% -0.48% 0.32% 2.69% 5.37% -
ROE -5.46% -5.24% 0.00% -2.35% 1.04% 11.02% 21.55% -
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 381.38 354.03 320.55 310.55 285.60 300.46 304.46 16.15%
EPS -3.68 -3.53 -3.08 -1.65 0.72 7.80 16.04 -
DPS 0.00 0.00 0.00 0.00 1.50 5.00 7.00 -
NAPS 0.6744 0.6737 0.00 0.7005 0.6908 0.7077 0.7441 -6.32%
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 154.81 143.50 136.41 125.80 115.98 121.65 123.37 16.29%
EPS -1.49 -1.43 -1.31 -0.67 0.29 3.16 6.50 -
DPS 0.00 0.00 0.00 0.00 0.61 2.03 2.84 -
NAPS 0.2738 0.2731 0.00 0.2838 0.2805 0.2865 0.3015 -6.20%
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 0.34 0.41 0.44 0.48 0.55 0.56 -38.43%
P/EPS -27.71 -33.99 -42.16 -82.55 191.41 21.29 10.54 -
EY -3.61 -2.94 -2.37 -1.21 0.52 4.70 9.49 -
DY 0.00 0.00 0.00 0.00 1.09 3.01 4.14 -
P/NAPS 1.51 1.78 0.00 1.94 1.98 2.35 2.27 -23.74%
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 0.29 0.40 0.45 0.53 0.50 0.54 -40.07%
P/EPS -25.80 -29.46 -41.51 -84.98 209.58 19.37 10.23 -
EY -3.88 -3.39 -2.41 -1.18 0.48 5.16 9.78 -
DY 0.00 0.00 0.00 0.00 1.00 3.31 4.27 -
P/NAPS 1.41 1.54 0.00 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