[GCE] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
10-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 1224.76%
YoY- 32.98%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 37,032 43,580 44,456 40,366 35,076 42,130 42,241 -8.40%
PBT 660 9,202 9,364 5,954 492 5,774 6,665 -78.62%
Tax -184 -609 -366 -282 -72 -401 -569 -52.91%
NP 476 8,593 8,997 5,672 420 5,373 6,096 -81.75%
-
NP to SH 324 8,398 8,832 5,564 420 5,373 6,096 -85.88%
-
Tax Rate 27.88% 6.62% 3.91% 4.74% 14.63% 6.94% 8.54% -
Total Cost 36,556 34,987 35,458 34,694 34,656 36,757 36,145 0.75%
-
Net Worth 238,949 209,315 225,949 221,035 201,249 186,474 188,634 17.08%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 3,912 - - - 3,160 - -
Div Payout % - 46.59% - - - 58.82% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 238,949 209,315 225,949 221,035 201,249 186,474 188,634 17.08%
NOSH 202,500 195,622 193,119 190,547 175,000 158,029 159,860 17.08%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 1.29% 19.72% 20.24% 14.05% 1.20% 12.75% 14.43% -
ROE 0.14% 4.01% 3.91% 2.52% 0.21% 2.88% 3.23% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 18.29 22.28 23.02 21.18 20.04 26.66 26.42 -21.76%
EPS 0.16 4.33 4.57 2.92 0.24 3.40 3.81 -87.94%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.18 1.07 1.17 1.16 1.15 1.18 1.18 0.00%
Adjusted Per Share Value based on latest NOSH - 191,214
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 18.80 22.12 22.57 20.49 17.80 21.39 21.44 -8.39%
EPS 0.16 4.26 4.48 2.82 0.21 2.73 3.09 -86.13%
DPS 0.00 1.99 0.00 0.00 0.00 1.60 0.00 -
NAPS 1.2129 1.0625 1.1469 1.122 1.0216 0.9466 0.9575 17.09%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.50 0.49 0.46 0.47 0.50 0.53 0.49 -
P/RPS 2.73 2.20 2.00 2.22 2.49 1.99 1.85 29.64%
P/EPS 312.50 11.41 10.06 16.10 208.33 15.59 12.85 741.02%
EY 0.32 8.76 9.94 6.21 0.48 6.42 7.78 -88.10%
DY 0.00 4.08 0.00 0.00 0.00 3.77 0.00 -
P/NAPS 0.42 0.46 0.39 0.41 0.43 0.45 0.42 0.00%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 19/05/06 16/02/06 08/11/05 10/08/05 09/05/05 22/02/05 02/11/04 -
Price 0.50 0.48 0.43 0.46 0.46 0.50 0.49 -
P/RPS 2.73 2.15 1.87 2.17 2.30 1.88 1.85 29.64%
P/EPS 312.50 11.18 9.40 15.75 191.67 14.71 12.85 741.02%
EY 0.32 8.94 10.64 6.35 0.52 6.80 7.78 -88.10%
DY 0.00 4.17 0.00 0.00 0.00 4.00 0.00 -
P/NAPS 0.42 0.45 0.37 0.40 0.40 0.42 0.42 0.00%

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