[GCE] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
09-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -92.18%
YoY- 537.5%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 43,580 44,456 40,366 35,076 42,130 42,241 38,904 7.83%
PBT 9,202 9,364 5,954 492 5,774 6,665 4,610 58.33%
Tax -609 -366 -282 -72 -401 -569 -426 26.82%
NP 8,593 8,997 5,672 420 5,373 6,096 4,184 61.36%
-
NP to SH 8,398 8,832 5,564 420 5,373 6,096 4,184 58.91%
-
Tax Rate 6.62% 3.91% 4.74% 14.63% 6.94% 8.54% 9.24% -
Total Cost 34,987 35,458 34,694 34,656 36,757 36,145 34,720 0.51%
-
Net Worth 209,315 225,949 221,035 201,249 186,474 188,634 186,842 7.84%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 3,912 - - - 3,160 - - -
Div Payout % 46.59% - - - 58.82% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 209,315 225,949 221,035 201,249 186,474 188,634 186,842 7.84%
NOSH 195,622 193,119 190,547 175,000 158,029 159,860 159,694 14.44%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 19.72% 20.24% 14.05% 1.20% 12.75% 14.43% 10.75% -
ROE 4.01% 3.91% 2.52% 0.21% 2.88% 3.23% 2.24% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 22.28 23.02 21.18 20.04 26.66 26.42 24.36 -5.76%
EPS 4.33 4.57 2.92 0.24 3.40 3.81 2.62 39.65%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.07 1.17 1.16 1.15 1.18 1.18 1.17 -5.76%
Adjusted Per Share Value based on latest NOSH - 175,000
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 22.12 22.57 20.49 17.80 21.39 21.44 19.75 7.82%
EPS 4.26 4.48 2.82 0.21 2.73 3.09 2.12 59.03%
DPS 1.99 0.00 0.00 0.00 1.60 0.00 0.00 -
NAPS 1.0625 1.1469 1.122 1.0216 0.9466 0.9575 0.9484 7.84%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.49 0.46 0.47 0.50 0.53 0.49 0.50 -
P/RPS 2.20 2.00 2.22 2.49 1.99 1.85 2.05 4.80%
P/EPS 11.41 10.06 16.10 208.33 15.59 12.85 19.08 -28.95%
EY 8.76 9.94 6.21 0.48 6.42 7.78 5.24 40.72%
DY 4.08 0.00 0.00 0.00 3.77 0.00 0.00 -
P/NAPS 0.46 0.39 0.41 0.43 0.45 0.42 0.43 4.58%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 16/02/06 08/11/05 10/08/05 09/05/05 22/02/05 02/11/04 12/08/04 -
Price 0.48 0.43 0.46 0.46 0.50 0.49 0.49 -
P/RPS 2.15 1.87 2.17 2.30 1.88 1.85 2.01 4.57%
P/EPS 11.18 9.40 15.75 191.67 14.71 12.85 18.70 -28.96%
EY 8.94 10.64 6.35 0.52 6.80 7.78 5.35 40.68%
DY 4.17 0.00 0.00 0.00 4.00 0.00 0.00 -
P/NAPS 0.45 0.37 0.40 0.40 0.42 0.42 0.42 4.69%

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