[GCE] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
02-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 118.55%
YoY- 46.87%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 20,183 8,769 42,130 31,681 19,452 8,266 41,052 -37.73%
PBT 2,977 123 5,774 4,999 2,305 39 4,573 -24.90%
Tax -141 -18 -401 -427 -213 -63 -432 -52.62%
NP 2,836 105 5,373 4,572 2,092 -24 4,141 -22.32%
-
NP to SH 2,782 105 5,373 4,572 2,092 -24 4,141 -23.31%
-
Tax Rate 4.74% 14.63% 6.94% 8.54% 9.24% 161.54% 9.45% -
Total Cost 17,347 8,664 36,757 27,109 17,360 8,290 36,911 -39.58%
-
Net Worth 221,035 201,249 186,474 188,634 186,842 139,199 184,752 12.70%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 3,160 - - - 1,592 -
Div Payout % - - 58.82% - - - 38.46% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 221,035 201,249 186,474 188,634 186,842 139,199 184,752 12.70%
NOSH 190,547 175,000 158,029 159,860 159,694 120,000 159,269 12.70%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 14.05% 1.20% 12.75% 14.43% 10.75% -0.29% 10.09% -
ROE 1.26% 0.05% 2.88% 2.42% 1.12% -0.02% 2.24% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 10.59 5.01 26.66 19.82 12.18 6.89 25.78 -44.77%
EPS 1.46 0.06 3.40 2.86 1.31 -0.02 2.60 -31.95%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.00 -
NAPS 1.16 1.15 1.18 1.18 1.17 1.16 1.16 0.00%
Adjusted Per Share Value based on latest NOSH - 160,000
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 10.25 4.45 21.39 16.08 9.87 4.20 20.84 -37.71%
EPS 1.41 0.05 2.73 2.32 1.06 -0.01 2.10 -23.34%
DPS 0.00 0.00 1.60 0.00 0.00 0.00 0.81 -
NAPS 1.122 1.0216 0.9466 0.9575 0.9484 0.7066 0.9378 12.71%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.47 0.50 0.53 0.49 0.50 0.54 0.52 -
P/RPS 4.44 9.98 1.99 2.47 4.10 7.84 2.02 69.13%
P/EPS 32.19 833.33 15.59 17.13 38.17 -2,700.00 20.00 37.37%
EY 3.11 0.12 6.42 5.84 2.62 -0.04 5.00 -27.15%
DY 0.00 0.00 3.77 0.00 0.00 0.00 1.92 -
P/NAPS 0.41 0.43 0.45 0.42 0.43 0.47 0.45 -6.02%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 10/08/05 09/05/05 22/02/05 02/11/04 12/08/04 29/04/04 19/02/04 -
Price 0.46 0.46 0.50 0.49 0.49 0.53 0.53 -
P/RPS 4.34 9.18 1.88 2.47 4.02 7.69 2.06 64.41%
P/EPS 31.51 766.67 14.71 17.13 37.40 -2,650.00 20.38 33.74%
EY 3.17 0.13 6.80 5.84 2.67 -0.04 4.91 -25.32%
DY 0.00 0.00 4.00 0.00 0.00 0.00 1.89 -
P/NAPS 0.40 0.40 0.42 0.42 0.42 0.46 0.46 -8.90%

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