[GCE] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
09-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 283.21%
YoY- 244.89%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 33,170 28,484 39,035 35,442 38,388 33,260 39,502 -11.00%
PBT 2,378 -712 9,547 4,158 4,388 1,312 6,052 -46.38%
Tax -1,554 -1,080 -509 5,350 -1,820 -1,132 -1,743 -7.37%
NP 824 -1,792 9,038 9,509 2,568 180 4,309 -66.84%
-
NP to SH 688 -1,964 8,873 9,404 2,454 56 4,200 -70.09%
-
Tax Rate 65.35% - 5.33% -128.67% 41.48% 86.28% 28.80% -
Total Cost 32,346 30,276 29,997 25,933 35,820 33,080 35,193 -5.47%
-
Net Worth 256,102 260,042 260,042 258,084 253,316 181,999 256,338 -0.06%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 7,880 - - - 5,915 -
Div Payout % - - 88.81% - - - 140.85% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 256,102 260,042 260,042 258,084 253,316 181,999 256,338 -0.06%
NOSH 197,002 197,002 197,002 197,011 197,903 140,000 197,183 -0.06%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.48% -6.29% 23.15% 26.83% 6.69% 0.54% 10.91% -
ROE 0.27% -0.76% 3.41% 3.64% 0.97% 0.03% 1.64% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 16.84 14.46 19.81 17.99 19.40 23.76 20.03 -10.93%
EPS 0.34 -1.00 4.50 4.77 1.24 0.04 2.13 -70.60%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 3.00 -
NAPS 1.30 1.32 1.32 1.31 1.28 1.30 1.30 0.00%
Adjusted Per Share Value based on latest NOSH - 196,824
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 16.84 14.46 19.81 17.99 19.49 16.88 20.05 -10.98%
EPS 0.34 -1.00 4.50 4.77 1.25 0.03 2.13 -70.60%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 3.00 -
NAPS 1.30 1.32 1.32 1.3101 1.2859 0.9238 1.3012 -0.06%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.76 0.68 0.70 0.61 0.66 0.64 0.64 -
P/RPS 4.51 4.70 3.53 3.39 3.40 2.69 3.19 25.99%
P/EPS 217.62 -68.21 15.54 12.78 53.23 1,600.00 30.05 274.76%
EY 0.46 -1.47 6.43 7.83 1.88 0.06 3.33 -73.30%
DY 0.00 0.00 5.71 0.00 0.00 0.00 4.69 -
P/NAPS 0.58 0.52 0.53 0.47 0.52 0.49 0.49 11.90%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 08/08/12 08/05/12 23/02/12 09/11/11 10/08/11 11/05/11 23/02/11 -
Price 0.80 0.64 0.65 0.66 0.62 0.62 0.68 -
P/RPS 4.75 4.43 3.28 3.67 3.20 2.61 3.39 25.24%
P/EPS 229.07 -64.20 14.43 13.83 50.00 1,550.00 31.92 272.49%
EY 0.44 -1.56 6.93 7.23 2.00 0.06 3.13 -72.99%
DY 0.00 0.00 6.15 0.00 0.00 0.00 4.41 -
P/NAPS 0.62 0.48 0.49 0.50 0.48 0.48 0.52 12.45%

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