[GCE] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
08-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 138.1%
YoY- 44.88%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 21,130 9,258 43,580 33,342 20,183 8,769 42,130 -36.95%
PBT 2,878 165 9,202 7,023 2,977 123 5,774 -37.21%
Tax -227 -46 -609 -275 -141 -18 -401 -31.64%
NP 2,651 119 8,593 6,748 2,836 105 5,373 -37.64%
-
NP to SH 2,540 81 8,398 6,624 2,782 105 5,373 -39.39%
-
Tax Rate 7.89% 27.88% 6.62% 3.92% 4.74% 14.63% 6.94% -
Total Cost 18,479 9,139 34,987 26,594 17,347 8,664 36,757 -36.85%
-
Net Worth 236,279 238,949 209,315 225,949 221,035 201,249 186,474 17.14%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 3,912 - - - 3,160 -
Div Payout % - - 46.59% - - - 58.82% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 236,279 238,949 209,315 225,949 221,035 201,249 186,474 17.14%
NOSH 196,899 202,500 195,622 193,119 190,547 175,000 158,029 15.83%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 12.55% 1.29% 19.72% 20.24% 14.05% 1.20% 12.75% -
ROE 1.07% 0.03% 4.01% 2.93% 1.26% 0.05% 2.88% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 10.73 4.57 22.28 17.26 10.59 5.01 26.66 -45.57%
EPS 1.29 0.04 4.33 3.43 1.46 0.06 3.40 -47.68%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.20 1.18 1.07 1.17 1.16 1.15 1.18 1.12%
Adjusted Per Share Value based on latest NOSH - 195,025
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 10.73 4.70 22.12 16.92 10.25 4.45 21.39 -36.94%
EPS 1.29 0.04 4.26 3.36 1.41 0.05 2.73 -39.41%
DPS 0.00 0.00 1.99 0.00 0.00 0.00 1.60 -
NAPS 1.1994 1.2129 1.0625 1.1469 1.122 1.0216 0.9466 17.14%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.50 0.50 0.49 0.46 0.47 0.50 0.53 -
P/RPS 4.66 10.94 2.20 2.66 4.44 9.98 1.99 76.61%
P/EPS 38.76 1,250.00 11.41 13.41 32.19 833.33 15.59 83.82%
EY 2.58 0.08 8.76 7.46 3.11 0.12 6.42 -45.63%
DY 0.00 0.00 4.08 0.00 0.00 0.00 3.77 -
P/NAPS 0.42 0.42 0.46 0.39 0.41 0.43 0.45 -4.50%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 08/08/06 19/05/06 16/02/06 08/11/05 10/08/05 09/05/05 22/02/05 -
Price 0.50 0.50 0.48 0.43 0.46 0.46 0.50 -
P/RPS 4.66 10.94 2.15 2.49 4.34 9.18 1.88 83.45%
P/EPS 38.76 1,250.00 11.18 12.54 31.51 766.67 14.71 91.11%
EY 2.58 0.08 8.94 7.98 3.17 0.13 6.80 -47.68%
DY 0.00 0.00 4.17 0.00 0.00 0.00 4.00 -
P/NAPS 0.42 0.42 0.45 0.37 0.40 0.40 0.42 0.00%

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