[GCE] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 156.53%
YoY- 157.06%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 38,904 33,064 41,052 39,321 36,298 34,124 38,315 1.02%
PBT 4,610 156 4,573 4,516 1,828 36 1,045 169.22%
Tax -426 -252 -432 -365 -210 -164 69 -
NP 4,184 -96 4,141 4,150 1,618 -128 1,114 141.81%
-
NP to SH 4,184 -96 4,141 4,150 1,618 -128 1,114 141.81%
-
Tax Rate 9.24% 161.54% 9.45% 8.08% 11.49% 455.56% -6.60% -
Total Cost 34,720 33,160 36,911 35,170 34,680 34,252 37,201 -4.50%
-
Net Worth 186,842 139,199 184,752 186,779 184,007 196,800 197,556 -3.65%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 1,592 - - - 1,606 -
Div Payout % - - 38.46% - - - 144.18% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 186,842 139,199 184,752 186,779 184,007 196,800 197,556 -3.65%
NOSH 159,694 120,000 159,269 159,640 158,627 160,000 160,615 -0.38%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 10.75% -0.29% 10.09% 10.56% 4.46% -0.38% 2.91% -
ROE 2.24% -0.07% 2.24% 2.22% 0.88% -0.07% 0.56% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 24.36 27.55 25.78 24.63 22.88 21.33 23.86 1.39%
EPS 2.62 -0.08 2.60 2.60 1.02 -0.08 0.70 141.25%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.17 1.16 1.16 1.17 1.16 1.23 1.23 -3.28%
Adjusted Per Share Value based on latest NOSH - 159,999
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 19.75 16.78 20.84 19.96 18.43 17.32 19.45 1.02%
EPS 2.12 -0.05 2.10 2.11 0.82 -0.06 0.57 140.24%
DPS 0.00 0.00 0.81 0.00 0.00 0.00 0.82 -
NAPS 0.9484 0.7066 0.9378 0.9481 0.934 0.999 1.0028 -3.65%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.50 0.54 0.52 0.51 0.50 0.50 0.48 -
P/RPS 2.05 1.96 2.02 2.07 2.19 2.34 2.01 1.32%
P/EPS 19.08 -675.00 20.00 19.62 49.02 -625.00 69.21 -57.67%
EY 5.24 -0.15 5.00 5.10 2.04 -0.16 1.44 136.76%
DY 0.00 0.00 1.92 0.00 0.00 0.00 2.08 -
P/NAPS 0.43 0.47 0.45 0.44 0.43 0.41 0.39 6.73%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 12/08/04 29/04/04 19/02/04 17/11/03 14/08/03 27/05/03 24/02/03 -
Price 0.49 0.53 0.53 0.54 0.55 0.46 0.45 -
P/RPS 2.01 1.92 2.06 2.19 2.40 2.16 1.89 4.19%
P/EPS 18.70 -662.50 20.38 20.77 53.92 -575.00 64.88 -56.39%
EY 5.35 -0.15 4.91 4.81 1.85 -0.17 1.54 129.55%
DY 0.00 0.00 1.89 0.00 0.00 0.00 2.22 -
P/NAPS 0.42 0.46 0.46 0.46 0.47 0.37 0.37 8.82%

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