[GCE] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 244.37%
YoY- 46.86%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 31,086 31,432 28,396 36,124 33,272 33,170 28,484 5.99%
PBT 3,126 3,232 724 14,933 5,245 2,378 -712 -
Tax -1,618 -1,546 -1,540 -1,744 -1,349 -1,554 -1,080 30.89%
NP 1,508 1,686 -816 13,189 3,896 824 -1,792 -
-
NP to SH 1,345 1,496 -1,056 13,031 3,784 688 -1,964 -
-
Tax Rate 51.76% 47.83% 212.71% 11.68% 25.72% 65.35% - -
Total Cost 29,578 29,746 29,212 22,935 29,376 32,346 30,276 -1.54%
-
Net Worth 260,042 260,042 267,922 267,922 258,072 256,102 260,042 0.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 7,880 - - - -
Div Payout % - - - 60.47% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 260,042 260,042 267,922 267,922 258,072 256,102 260,042 0.00%
NOSH 197,002 197,002 197,002 197,002 197,002 197,002 197,002 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 4.85% 5.36% -2.87% 36.51% 11.71% 2.48% -6.29% -
ROE 0.52% 0.58% -0.39% 4.86% 1.47% 0.27% -0.76% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.78 15.96 14.41 18.34 16.89 16.84 14.46 5.99%
EPS 0.68 0.76 -0.52 6.61 1.92 0.34 -1.00 -
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.32 1.32 1.36 1.36 1.31 1.30 1.32 0.00%
Adjusted Per Share Value based on latest NOSH - 197,002
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.78 15.96 14.41 18.34 16.89 16.84 14.46 5.99%
EPS 0.68 0.76 -0.52 6.61 1.92 0.34 -1.00 -
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.32 1.32 1.36 1.36 1.31 1.30 1.32 0.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.95 0.80 0.735 0.75 0.77 0.76 0.68 -
P/RPS 6.02 5.01 5.10 4.09 4.56 4.51 4.70 17.92%
P/EPS 139.11 105.35 -137.12 11.34 40.09 217.62 -68.21 -
EY 0.72 0.95 -0.73 8.82 2.49 0.46 -1.47 -
DY 0.00 0.00 0.00 5.33 0.00 0.00 0.00 -
P/NAPS 0.72 0.61 0.54 0.55 0.59 0.58 0.52 24.20%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 11/11/13 12/08/13 08/05/13 25/02/13 07/11/12 08/08/12 08/05/12 -
Price 1.03 0.845 0.79 0.71 0.76 0.80 0.64 -
P/RPS 6.53 5.30 5.48 3.87 4.50 4.75 4.43 29.49%
P/EPS 150.83 111.27 -147.38 10.73 39.57 229.07 -64.20 -
EY 0.66 0.90 -0.68 9.32 2.53 0.44 -1.56 -
DY 0.00 0.00 0.00 5.63 0.00 0.00 0.00 -
P/NAPS 0.78 0.64 0.58 0.52 0.58 0.62 0.48 38.17%

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