[GCE] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
11-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -98.67%
YoY- -36.36%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 39,035 35,442 38,388 33,260 39,502 37,300 37,108 3.42%
PBT 9,547 4,158 4,388 1,312 6,052 4,408 4,304 69.83%
Tax -509 5,350 -1,820 -1,132 -1,743 -1,622 -1,912 -58.51%
NP 9,038 9,509 2,568 180 4,309 2,785 2,392 142.00%
-
NP to SH 8,873 9,404 2,454 56 4,200 2,726 2,342 142.43%
-
Tax Rate 5.33% -128.67% 41.48% 86.28% 28.80% 36.80% 44.42% -
Total Cost 29,997 25,933 35,820 33,080 35,193 34,514 34,716 -9.25%
-
Net Worth 260,042 258,084 253,316 181,999 256,338 253,658 256,032 1.03%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 7,880 - - - 5,915 - - -
Div Payout % 88.81% - - - 140.85% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 260,042 258,084 253,316 181,999 256,338 253,658 256,032 1.03%
NOSH 197,002 197,011 197,903 140,000 197,183 196,634 198,474 -0.49%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 23.15% 26.83% 6.69% 0.54% 10.91% 7.47% 6.45% -
ROE 3.41% 3.64% 0.97% 0.03% 1.64% 1.07% 0.91% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 19.81 17.99 19.40 23.76 20.03 18.97 18.70 3.90%
EPS 4.50 4.77 1.24 0.04 2.13 1.39 1.18 143.49%
DPS 4.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.32 1.31 1.28 1.30 1.30 1.29 1.29 1.54%
Adjusted Per Share Value based on latest NOSH - 140,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 19.81 17.99 19.49 16.88 20.05 18.93 18.84 3.39%
EPS 4.50 4.77 1.25 0.03 2.13 1.38 1.19 142.13%
DPS 4.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.32 1.3101 1.2859 0.9238 1.3012 1.2876 1.2996 1.04%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.70 0.61 0.66 0.64 0.64 0.65 0.68 -
P/RPS 3.53 3.39 3.40 2.69 3.19 3.43 3.64 -2.01%
P/EPS 15.54 12.78 53.23 1,600.00 30.05 46.87 57.63 -58.16%
EY 6.43 7.83 1.88 0.06 3.33 2.13 1.74 138.45%
DY 5.71 0.00 0.00 0.00 4.69 0.00 0.00 -
P/NAPS 0.53 0.47 0.52 0.49 0.49 0.50 0.53 0.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 09/11/11 10/08/11 11/05/11 23/02/11 08/11/10 10/08/10 -
Price 0.65 0.66 0.62 0.62 0.68 0.66 0.65 -
P/RPS 3.28 3.67 3.20 2.61 3.39 3.48 3.48 -3.85%
P/EPS 14.43 13.83 50.00 1,550.00 31.92 47.60 55.08 -58.95%
EY 6.93 7.23 2.00 0.06 3.13 2.10 1.82 143.24%
DY 6.15 0.00 0.00 0.00 4.41 0.00 0.00 -
P/NAPS 0.49 0.50 0.48 0.48 0.52 0.51 0.50 -1.33%

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