[GCE] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
14-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 1364.06%
YoY- 239.48%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 33,064 41,052 39,321 36,298 34,124 38,315 37,369 -7.82%
PBT 156 4,573 4,516 1,828 36 1,045 2,076 -82.16%
Tax -252 -432 -365 -210 -164 69 -461 -33.12%
NP -96 4,141 4,150 1,618 -128 1,114 1,614 -
-
NP to SH -96 4,141 4,150 1,618 -128 1,114 1,614 -
-
Tax Rate 161.54% 9.45% 8.08% 11.49% 455.56% -6.60% 22.21% -
Total Cost 33,160 36,911 35,170 34,680 34,252 37,201 35,754 -4.89%
-
Net Worth 139,199 184,752 186,779 184,007 196,800 197,556 195,990 -20.37%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 1,592 - - - 1,606 - -
Div Payout % - 38.46% - - - 144.18% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 139,199 184,752 186,779 184,007 196,800 197,556 195,990 -20.37%
NOSH 120,000 159,269 159,640 158,627 160,000 160,615 159,342 -17.21%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -0.29% 10.09% 10.56% 4.46% -0.38% 2.91% 4.32% -
ROE -0.07% 2.24% 2.22% 0.88% -0.07% 0.56% 0.82% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 27.55 25.78 24.63 22.88 21.33 23.86 23.45 11.32%
EPS -0.08 2.60 2.60 1.02 -0.08 0.70 1.01 -
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.16 1.16 1.17 1.16 1.23 1.23 1.23 -3.82%
Adjusted Per Share Value based on latest NOSH - 158,679
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 16.78 20.84 19.96 18.43 17.32 19.45 18.97 -7.84%
EPS -0.05 2.10 2.11 0.82 -0.06 0.57 0.82 -
DPS 0.00 0.81 0.00 0.00 0.00 0.82 0.00 -
NAPS 0.7066 0.9378 0.9481 0.934 0.999 1.0028 0.9949 -20.38%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.54 0.52 0.51 0.50 0.50 0.48 0.63 -
P/RPS 1.96 2.02 2.07 2.19 2.34 2.01 2.69 -19.01%
P/EPS -675.00 20.00 19.62 49.02 -625.00 69.21 62.17 -
EY -0.15 5.00 5.10 2.04 -0.16 1.44 1.61 -
DY 0.00 1.92 0.00 0.00 0.00 2.08 0.00 -
P/NAPS 0.47 0.45 0.44 0.43 0.41 0.39 0.51 -5.29%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 29/04/04 19/02/04 17/11/03 14/08/03 27/05/03 24/02/03 20/11/02 -
Price 0.53 0.53 0.54 0.55 0.46 0.45 0.50 -
P/RPS 1.92 2.06 2.19 2.40 2.16 1.89 2.13 -6.67%
P/EPS -662.50 20.38 20.77 53.92 -575.00 64.88 49.34 -
EY -0.15 4.91 4.81 1.85 -0.17 1.54 2.03 -
DY 0.00 1.89 0.00 0.00 0.00 2.22 0.00 -
P/NAPS 0.46 0.46 0.46 0.47 0.37 0.37 0.41 7.96%

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