[GCE] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -0.23%
YoY- 271.72%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 42,241 38,904 33,064 41,052 39,321 36,298 34,124 15.24%
PBT 6,665 4,610 156 4,573 4,516 1,828 36 3117.62%
Tax -569 -426 -252 -432 -365 -210 -164 128.66%
NP 6,096 4,184 -96 4,141 4,150 1,618 -128 -
-
NP to SH 6,096 4,184 -96 4,141 4,150 1,618 -128 -
-
Tax Rate 8.54% 9.24% 161.54% 9.45% 8.08% 11.49% 455.56% -
Total Cost 36,145 34,720 33,160 36,911 35,170 34,680 34,252 3.64%
-
Net Worth 188,634 186,842 139,199 184,752 186,779 184,007 196,800 -2.77%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 1,592 - - - -
Div Payout % - - - 38.46% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 188,634 186,842 139,199 184,752 186,779 184,007 196,800 -2.77%
NOSH 159,860 159,694 120,000 159,269 159,640 158,627 160,000 -0.05%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 14.43% 10.75% -0.29% 10.09% 10.56% 4.46% -0.38% -
ROE 3.23% 2.24% -0.07% 2.24% 2.22% 0.88% -0.07% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 26.42 24.36 27.55 25.78 24.63 22.88 21.33 15.29%
EPS 3.81 2.62 -0.08 2.60 2.60 1.02 -0.08 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.18 1.17 1.16 1.16 1.17 1.16 1.23 -2.72%
Adjusted Per Share Value based on latest NOSH - 171,333
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 21.44 19.75 16.78 20.84 19.96 18.43 17.32 15.24%
EPS 3.09 2.12 -0.05 2.10 2.11 0.82 -0.06 -
DPS 0.00 0.00 0.00 0.81 0.00 0.00 0.00 -
NAPS 0.9575 0.9484 0.7066 0.9378 0.9481 0.934 0.999 -2.78%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.49 0.50 0.54 0.52 0.51 0.50 0.50 -
P/RPS 1.85 2.05 1.96 2.02 2.07 2.19 2.34 -14.46%
P/EPS 12.85 19.08 -675.00 20.00 19.62 49.02 -625.00 -
EY 7.78 5.24 -0.15 5.00 5.10 2.04 -0.16 -
DY 0.00 0.00 0.00 1.92 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.47 0.45 0.44 0.43 0.41 1.61%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 02/11/04 12/08/04 29/04/04 19/02/04 17/11/03 14/08/03 27/05/03 -
Price 0.49 0.49 0.53 0.53 0.54 0.55 0.46 -
P/RPS 1.85 2.01 1.92 2.06 2.19 2.40 2.16 -9.78%
P/EPS 12.85 18.70 -662.50 20.38 20.77 53.92 -575.00 -
EY 7.78 5.35 -0.15 4.91 4.81 1.85 -0.17 -
DY 0.00 0.00 0.00 1.89 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.46 0.46 0.46 0.47 0.37 8.79%

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