[GCE] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
12-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 241.67%
YoY- 117.44%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 24,500 33,378 31,086 31,432 28,396 36,124 33,272 -18.47%
PBT -4,248 4,339 3,126 3,232 724 14,933 5,245 -
Tax -308 -991 -1,618 -1,546 -1,540 -1,744 -1,349 -62.67%
NP -4,556 3,348 1,508 1,686 -816 13,189 3,896 -
-
NP to SH -4,644 3,128 1,345 1,496 -1,056 13,031 3,784 -
-
Tax Rate - 22.84% 51.76% 47.83% 212.71% 11.68% 25.72% -
Total Cost 29,056 30,030 29,578 29,746 29,212 22,935 29,376 -0.72%
-
Net Worth 261,716 263,982 260,042 260,042 267,922 267,922 258,072 0.94%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 7,880 - - - 7,880 - -
Div Payout % - 251.92% - - - 60.47% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 261,716 263,982 260,042 260,042 267,922 267,922 258,072 0.94%
NOSH 196,779 197,002 197,002 197,002 197,002 197,002 197,002 -0.07%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -18.60% 10.03% 4.85% 5.36% -2.87% 36.51% 11.71% -
ROE -1.77% 1.18% 0.52% 0.58% -0.39% 4.86% 1.47% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 12.45 16.94 15.78 15.96 14.41 18.34 16.89 -18.41%
EPS -2.36 1.59 0.68 0.76 -0.52 6.61 1.92 -
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.33 1.34 1.32 1.32 1.36 1.36 1.31 1.01%
Adjusted Per Share Value based on latest NOSH - 197,002
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 12.44 16.94 15.78 15.96 14.41 18.34 16.89 -18.45%
EPS -2.36 1.59 0.68 0.76 -0.52 6.61 1.92 -
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.3285 1.34 1.32 1.32 1.36 1.36 1.31 0.94%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.905 0.925 0.95 0.80 0.735 0.75 0.77 -
P/RPS 7.27 5.46 6.02 5.01 5.10 4.09 4.56 36.51%
P/EPS -38.35 58.26 139.11 105.35 -137.12 11.34 40.09 -
EY -2.61 1.72 0.72 0.95 -0.73 8.82 2.49 -
DY 0.00 4.32 0.00 0.00 0.00 5.33 0.00 -
P/NAPS 0.68 0.69 0.72 0.61 0.54 0.55 0.59 9.93%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 07/05/14 24/02/14 11/11/13 12/08/13 08/05/13 25/02/13 07/11/12 -
Price 0.96 0.95 1.03 0.845 0.79 0.71 0.76 -
P/RPS 7.71 5.61 6.53 5.30 5.48 3.87 4.50 43.23%
P/EPS -40.68 59.83 150.83 111.27 -147.38 10.73 39.57 -
EY -2.46 1.67 0.66 0.90 -0.68 9.32 2.53 -
DY 0.00 4.21 0.00 0.00 0.00 5.63 0.00 -
P/NAPS 0.72 0.71 0.78 0.64 0.58 0.52 0.58 15.52%

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