[GCE] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
08-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 58.73%
YoY- 44.88%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 42,260 37,032 43,580 44,456 40,366 35,076 42,130 0.20%
PBT 5,756 660 9,202 9,364 5,954 492 5,774 -0.20%
Tax -454 -184 -609 -366 -282 -72 -401 8.65%
NP 5,302 476 8,593 8,997 5,672 420 5,373 -0.88%
-
NP to SH 5,080 324 8,398 8,832 5,564 420 5,373 -3.67%
-
Tax Rate 7.89% 27.88% 6.62% 3.91% 4.74% 14.63% 6.94% -
Total Cost 36,958 36,556 34,987 35,458 34,694 34,656 36,757 0.36%
-
Net Worth 236,279 238,949 209,315 225,949 221,035 201,249 186,474 17.14%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 3,912 - - - 3,160 -
Div Payout % - - 46.59% - - - 58.82% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 236,279 238,949 209,315 225,949 221,035 201,249 186,474 17.14%
NOSH 196,899 202,500 195,622 193,119 190,547 175,000 158,029 15.83%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 12.55% 1.29% 19.72% 20.24% 14.05% 1.20% 12.75% -
ROE 2.15% 0.14% 4.01% 3.91% 2.52% 0.21% 2.88% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 21.46 18.29 22.28 23.02 21.18 20.04 26.66 -13.50%
EPS 2.58 0.16 4.33 4.57 2.92 0.24 3.40 -16.84%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.20 1.18 1.07 1.17 1.16 1.15 1.18 1.12%
Adjusted Per Share Value based on latest NOSH - 195,025
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 21.45 18.80 22.12 22.57 20.49 17.80 21.39 0.18%
EPS 2.58 0.16 4.26 4.48 2.82 0.21 2.73 -3.70%
DPS 0.00 0.00 1.99 0.00 0.00 0.00 1.60 -
NAPS 1.1994 1.2129 1.0625 1.1469 1.122 1.0216 0.9466 17.14%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.50 0.50 0.49 0.46 0.47 0.50 0.53 -
P/RPS 2.33 2.73 2.20 2.00 2.22 2.49 1.99 11.12%
P/EPS 19.38 312.50 11.41 10.06 16.10 208.33 15.59 15.65%
EY 5.16 0.32 8.76 9.94 6.21 0.48 6.42 -13.58%
DY 0.00 0.00 4.08 0.00 0.00 0.00 3.77 -
P/NAPS 0.42 0.42 0.46 0.39 0.41 0.43 0.45 -4.50%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 08/08/06 19/05/06 16/02/06 08/11/05 10/08/05 09/05/05 22/02/05 -
Price 0.50 0.50 0.48 0.43 0.46 0.46 0.50 -
P/RPS 2.33 2.73 2.15 1.87 2.17 2.30 1.88 15.42%
P/EPS 19.38 312.50 11.18 9.40 15.75 191.67 14.71 20.23%
EY 5.16 0.32 8.94 10.64 6.35 0.52 6.80 -16.84%
DY 0.00 0.00 4.17 0.00 0.00 0.00 4.00 -
P/NAPS 0.42 0.42 0.45 0.37 0.40 0.40 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