[GCE] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
07-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 36.76%
YoY- 90.29%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 51,930 45,220 54,658 54,073 49,936 41,976 46,461 7.70%
PBT 15,096 10,024 16,542 15,462 10,990 4,572 8,722 44.20%
Tax -4,562 -3,276 -2,821 -1,160 -480 -424 -956 183.71%
NP 10,534 6,748 13,721 14,302 10,510 4,148 7,766 22.55%
-
NP to SH 10,318 6,568 13,339 13,957 10,206 3,896 7,496 23.76%
-
Tax Rate 30.22% 32.68% 17.05% 7.50% 4.37% 9.27% 10.96% -
Total Cost 41,396 38,472 40,937 39,770 39,426 37,828 38,695 4.60%
-
Net Worth 238,259 241,354 238,407 222,765 216,729 218,653 228,253 2.90%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 6,896 - - - 5,903 -
Div Payout % - - 51.70% - - - 78.75% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 238,259 241,354 238,407 222,765 216,729 218,653 228,253 2.90%
NOSH 196,908 197,831 197,031 197,137 197,027 198,775 196,770 0.04%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 20.29% 14.92% 25.10% 26.45% 21.05% 9.88% 16.72% -
ROE 4.33% 2.72% 5.60% 6.27% 4.71% 1.78% 3.28% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 26.37 22.86 27.74 27.43 25.34 21.12 23.61 7.65%
EPS 5.24 3.32 6.77 7.08 5.18 1.96 3.81 23.69%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 3.00 -
NAPS 1.21 1.22 1.21 1.13 1.10 1.10 1.16 2.85%
Adjusted Per Share Value based on latest NOSH - 197,242
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 26.36 22.95 27.74 27.45 25.35 21.31 23.58 7.72%
EPS 5.24 3.33 6.77 7.08 5.18 1.98 3.81 23.69%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 3.00 -
NAPS 1.2094 1.2251 1.2102 1.1308 1.1001 1.1099 1.1586 2.90%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.70 0.70 0.78 0.71 0.80 0.58 0.58 -
P/RPS 2.65 3.06 2.81 2.59 3.16 2.75 2.46 5.08%
P/EPS 13.36 21.08 11.52 10.03 15.44 29.59 15.23 -8.37%
EY 7.49 4.74 8.68 9.97 6.47 3.38 6.57 9.13%
DY 0.00 0.00 4.49 0.00 0.00 0.00 5.17 -
P/NAPS 0.58 0.57 0.64 0.63 0.73 0.53 0.50 10.41%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 11/08/08 22/05/08 26/02/08 07/11/07 10/08/07 11/05/07 15/03/07 -
Price 0.72 0.74 0.72 0.73 0.74 0.69 0.58 -
P/RPS 2.73 3.24 2.60 2.66 2.92 3.27 2.46 7.19%
P/EPS 13.74 22.29 10.64 10.31 14.29 35.20 15.23 -6.63%
EY 7.28 4.49 9.40 9.70 7.00 2.84 6.57 7.08%
DY 0.00 0.00 4.86 0.00 0.00 0.00 5.17 -
P/NAPS 0.60 0.61 0.60 0.65 0.67 0.63 0.50 12.93%

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