[GCE] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
11-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -48.03%
YoY- 1102.47%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 54,658 54,073 49,936 41,976 46,461 45,424 42,260 18.65%
PBT 16,542 15,462 10,990 4,572 8,722 8,026 5,756 101.74%
Tax -2,821 -1,160 -480 -424 -956 -456 -454 236.86%
NP 13,721 14,302 10,510 4,148 7,766 7,570 5,302 88.16%
-
NP to SH 13,339 13,957 10,206 3,896 7,496 7,334 5,080 89.99%
-
Tax Rate 17.05% 7.50% 4.37% 9.27% 10.96% 5.68% 7.89% -
Total Cost 40,937 39,770 39,426 37,828 38,695 37,853 36,958 7.03%
-
Net Worth 238,407 222,765 216,729 218,653 228,253 222,262 236,279 0.59%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 6,896 - - - 5,903 - - -
Div Payout % 51.70% - - - 78.75% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 238,407 222,765 216,729 218,653 228,253 222,262 236,279 0.59%
NOSH 197,031 197,137 197,027 198,775 196,770 185,218 196,899 0.04%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 25.10% 26.45% 21.05% 9.88% 16.72% 16.67% 12.55% -
ROE 5.60% 6.27% 4.71% 1.78% 3.28% 3.30% 2.15% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 27.74 27.43 25.34 21.12 23.61 24.52 21.46 18.60%
EPS 6.77 7.08 5.18 1.96 3.81 3.96 2.58 89.91%
DPS 3.50 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.21 1.13 1.10 1.10 1.16 1.20 1.20 0.55%
Adjusted Per Share Value based on latest NOSH - 198,775
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 27.74 27.45 25.35 21.31 23.58 23.06 21.45 18.64%
EPS 6.77 7.08 5.18 1.98 3.81 3.72 2.58 89.91%
DPS 3.50 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.2102 1.1308 1.1001 1.1099 1.1586 1.1282 1.1994 0.59%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.78 0.71 0.80 0.58 0.58 0.53 0.50 -
P/RPS 2.81 2.59 3.16 2.75 2.46 2.16 2.33 13.26%
P/EPS 11.52 10.03 15.44 29.59 15.23 13.38 19.38 -29.23%
EY 8.68 9.97 6.47 3.38 6.57 7.47 5.16 41.30%
DY 4.49 0.00 0.00 0.00 5.17 0.00 0.00 -
P/NAPS 0.64 0.63 0.73 0.53 0.50 0.44 0.42 32.31%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 07/11/07 10/08/07 11/05/07 15/03/07 06/11/06 08/08/06 -
Price 0.72 0.73 0.74 0.69 0.58 0.52 0.50 -
P/RPS 2.60 2.66 2.92 3.27 2.46 2.12 2.33 7.56%
P/EPS 10.64 10.31 14.29 35.20 15.23 13.13 19.38 -32.87%
EY 9.40 9.70 7.00 2.84 6.57 7.62 5.16 48.99%
DY 4.86 0.00 0.00 0.00 5.17 0.00 0.00 -
P/NAPS 0.60 0.65 0.67 0.63 0.50 0.43 0.42 26.76%

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