[GCE] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
19-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -96.14%
YoY- -22.86%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 46,461 45,424 42,260 37,032 43,580 44,456 40,366 9.80%
PBT 8,722 8,026 5,756 660 9,202 9,364 5,954 28.89%
Tax -956 -456 -454 -184 -609 -366 -282 125.16%
NP 7,766 7,570 5,302 476 8,593 8,997 5,672 23.23%
-
NP to SH 7,496 7,334 5,080 324 8,398 8,832 5,564 21.91%
-
Tax Rate 10.96% 5.68% 7.89% 27.88% 6.62% 3.91% 4.74% -
Total Cost 38,695 37,853 36,958 36,556 34,987 35,458 34,694 7.52%
-
Net Worth 228,253 222,262 236,279 238,949 209,315 225,949 221,035 2.15%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 5,903 - - - 3,912 - - -
Div Payout % 78.75% - - - 46.59% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 228,253 222,262 236,279 238,949 209,315 225,949 221,035 2.15%
NOSH 196,770 185,218 196,899 202,500 195,622 193,119 190,547 2.15%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 16.72% 16.67% 12.55% 1.29% 19.72% 20.24% 14.05% -
ROE 3.28% 3.30% 2.15% 0.14% 4.01% 3.91% 2.52% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 23.61 24.52 21.46 18.29 22.28 23.02 21.18 7.48%
EPS 3.81 3.96 2.58 0.16 4.33 4.57 2.92 19.34%
DPS 3.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.16 1.20 1.20 1.18 1.07 1.17 1.16 0.00%
Adjusted Per Share Value based on latest NOSH - 202,500
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 23.58 23.06 21.45 18.80 22.12 22.57 20.49 9.78%
EPS 3.81 3.72 2.58 0.16 4.26 4.48 2.82 22.14%
DPS 3.00 0.00 0.00 0.00 1.99 0.00 0.00 -
NAPS 1.1586 1.1282 1.1994 1.2129 1.0625 1.1469 1.122 2.15%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.58 0.53 0.50 0.50 0.49 0.46 0.47 -
P/RPS 2.46 2.16 2.33 2.73 2.20 2.00 2.22 7.06%
P/EPS 15.23 13.38 19.38 312.50 11.41 10.06 16.10 -3.62%
EY 6.57 7.47 5.16 0.32 8.76 9.94 6.21 3.81%
DY 5.17 0.00 0.00 0.00 4.08 0.00 0.00 -
P/NAPS 0.50 0.44 0.42 0.42 0.46 0.39 0.41 14.10%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 15/03/07 06/11/06 08/08/06 19/05/06 16/02/06 08/11/05 10/08/05 -
Price 0.58 0.52 0.50 0.50 0.48 0.43 0.46 -
P/RPS 2.46 2.12 2.33 2.73 2.15 1.87 2.17 8.69%
P/EPS 15.23 13.13 19.38 312.50 11.18 9.40 15.75 -2.20%
EY 6.57 7.62 5.16 0.32 8.94 10.64 6.35 2.29%
DY 5.17 0.00 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 0.50 0.43 0.42 0.42 0.45 0.37 0.40 15.99%

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