[GCE] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -5.65%
YoY- 111.26%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 33,272 33,170 28,484 39,035 35,442 38,388 33,260 0.02%
PBT 5,245 2,378 -712 9,547 4,158 4,388 1,312 151.25%
Tax -1,349 -1,554 -1,080 -509 5,350 -1,820 -1,132 12.36%
NP 3,896 824 -1,792 9,038 9,509 2,568 180 672.32%
-
NP to SH 3,784 688 -1,964 8,873 9,404 2,454 56 1546.30%
-
Tax Rate 25.72% 65.35% - 5.33% -128.67% 41.48% 86.28% -
Total Cost 29,376 32,346 30,276 29,997 25,933 35,820 33,080 -7.59%
-
Net Worth 258,072 256,102 260,042 260,042 258,084 253,316 181,999 26.13%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 7,880 - - - -
Div Payout % - - - 88.81% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 258,072 256,102 260,042 260,042 258,084 253,316 181,999 26.13%
NOSH 197,002 197,002 197,002 197,002 197,011 197,903 140,000 25.49%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 11.71% 2.48% -6.29% 23.15% 26.83% 6.69% 0.54% -
ROE 1.47% 0.27% -0.76% 3.41% 3.64% 0.97% 0.03% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 16.89 16.84 14.46 19.81 17.99 19.40 23.76 -20.29%
EPS 1.92 0.34 -1.00 4.50 4.77 1.24 0.04 1211.49%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.31 1.30 1.32 1.32 1.31 1.28 1.30 0.51%
Adjusted Per Share Value based on latest NOSH - 197,002
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 16.89 16.84 14.46 19.81 17.99 19.49 16.88 0.03%
EPS 1.92 0.34 -1.00 4.50 4.77 1.25 0.03 1487.92%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.31 1.30 1.32 1.32 1.3101 1.2859 0.9238 26.13%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.77 0.76 0.68 0.70 0.61 0.66 0.64 -
P/RPS 4.56 4.51 4.70 3.53 3.39 3.40 2.69 42.03%
P/EPS 40.09 217.62 -68.21 15.54 12.78 53.23 1,600.00 -91.37%
EY 2.49 0.46 -1.47 6.43 7.83 1.88 0.06 1090.56%
DY 0.00 0.00 0.00 5.71 0.00 0.00 0.00 -
P/NAPS 0.59 0.58 0.52 0.53 0.47 0.52 0.49 13.14%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 07/11/12 08/08/12 08/05/12 23/02/12 09/11/11 10/08/11 11/05/11 -
Price 0.76 0.80 0.64 0.65 0.66 0.62 0.62 -
P/RPS 4.50 4.75 4.43 3.28 3.67 3.20 2.61 43.64%
P/EPS 39.57 229.07 -64.20 14.43 13.83 50.00 1,550.00 -91.27%
EY 2.53 0.44 -1.56 6.93 7.23 2.00 0.06 1103.24%
DY 0.00 0.00 0.00 6.15 0.00 0.00 0.00 -
P/NAPS 0.58 0.62 0.48 0.49 0.50 0.48 0.48 13.40%

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