[GCE] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
12-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 8816.67%
YoY- 158.59%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 8,769 42,130 31,681 19,452 8,266 41,052 29,491 -55.41%
PBT 123 5,774 4,999 2,305 39 4,573 3,387 -89.01%
Tax -18 -401 -427 -213 -63 -432 -274 -83.69%
NP 105 5,373 4,572 2,092 -24 4,141 3,113 -89.53%
-
NP to SH 105 5,373 4,572 2,092 -24 4,141 3,113 -89.53%
-
Tax Rate 14.63% 6.94% 8.54% 9.24% 161.54% 9.45% 8.09% -
Total Cost 8,664 36,757 27,109 17,360 8,290 36,911 26,378 -52.36%
-
Net Worth 201,249 186,474 188,634 186,842 139,199 184,752 186,779 5.09%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 3,160 - - - 1,592 - -
Div Payout % - 58.82% - - - 38.46% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 201,249 186,474 188,634 186,842 139,199 184,752 186,779 5.09%
NOSH 175,000 158,029 159,860 159,694 120,000 159,269 159,641 6.30%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 1.20% 12.75% 14.43% 10.75% -0.29% 10.09% 10.56% -
ROE 0.05% 2.88% 2.42% 1.12% -0.02% 2.24% 1.67% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 5.01 26.66 19.82 12.18 6.89 25.78 18.47 -58.06%
EPS 0.06 3.40 2.86 1.31 -0.02 2.60 1.95 -90.15%
DPS 0.00 2.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.15 1.18 1.18 1.17 1.16 1.16 1.17 -1.14%
Adjusted Per Share Value based on latest NOSH - 159,097
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 4.45 21.39 16.08 9.87 4.20 20.84 14.97 -55.42%
EPS 0.05 2.73 2.32 1.06 -0.01 2.10 1.58 -89.97%
DPS 0.00 1.60 0.00 0.00 0.00 0.81 0.00 -
NAPS 1.0216 0.9466 0.9575 0.9484 0.7066 0.9378 0.9481 5.09%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.50 0.53 0.49 0.50 0.54 0.52 0.51 -
P/RPS 9.98 1.99 2.47 4.10 7.84 2.02 2.76 135.40%
P/EPS 833.33 15.59 17.13 38.17 -2,700.00 20.00 26.15 903.03%
EY 0.12 6.42 5.84 2.62 -0.04 5.00 3.82 -90.02%
DY 0.00 3.77 0.00 0.00 0.00 1.92 0.00 -
P/NAPS 0.43 0.45 0.42 0.43 0.47 0.45 0.44 -1.51%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 09/05/05 22/02/05 02/11/04 12/08/04 29/04/04 19/02/04 17/11/03 -
Price 0.46 0.50 0.49 0.49 0.53 0.53 0.54 -
P/RPS 9.18 1.88 2.47 4.02 7.69 2.06 2.92 114.45%
P/EPS 766.67 14.71 17.13 37.40 -2,650.00 20.38 27.69 813.36%
EY 0.13 6.80 5.84 2.67 -0.04 4.91 3.61 -89.07%
DY 0.00 4.00 0.00 0.00 0.00 1.89 0.00 -
P/NAPS 0.40 0.42 0.42 0.42 0.46 0.46 0.46 -8.88%

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