[GCE] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 33.02%
YoY- 271.72%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 31,681 19,452 8,266 41,052 29,491 18,149 8,531 139.23%
PBT 4,999 2,305 39 4,573 3,387 914 9 6579.76%
Tax -427 -213 -63 -432 -274 -105 -41 374.87%
NP 4,572 2,092 -24 4,141 3,113 809 -32 -
-
NP to SH 4,572 2,092 -24 4,141 3,113 809 -32 -
-
Tax Rate 8.54% 9.24% 161.54% 9.45% 8.09% 11.49% 455.56% -
Total Cost 27,109 17,360 8,290 36,911 26,378 17,340 8,563 115.15%
-
Net Worth 188,634 186,842 139,199 184,752 186,779 184,007 196,800 -2.77%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 1,592 - - - -
Div Payout % - - - 38.46% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 188,634 186,842 139,199 184,752 186,779 184,007 196,800 -2.77%
NOSH 159,860 159,694 120,000 159,269 159,641 158,627 160,000 -0.05%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 14.43% 10.75% -0.29% 10.09% 10.56% 4.46% -0.38% -
ROE 2.42% 1.12% -0.02% 2.24% 1.67% 0.44% -0.02% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 19.82 12.18 6.89 25.78 18.47 11.44 5.33 139.44%
EPS 2.86 1.31 -0.02 2.60 1.95 0.51 -0.02 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.18 1.17 1.16 1.16 1.17 1.16 1.23 -2.72%
Adjusted Per Share Value based on latest NOSH - 171,333
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 16.08 9.87 4.20 20.84 14.97 9.21 4.33 139.23%
EPS 2.32 1.06 -0.01 2.10 1.58 0.41 -0.02 -
DPS 0.00 0.00 0.00 0.81 0.00 0.00 0.00 -
NAPS 0.9575 0.9484 0.7066 0.9378 0.9481 0.934 0.999 -2.78%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.49 0.50 0.54 0.52 0.51 0.50 0.50 -
P/RPS 2.47 4.10 7.84 2.02 2.76 4.37 9.38 -58.81%
P/EPS 17.13 38.17 -2,700.00 20.00 26.15 98.04 -2,500.00 -
EY 5.84 2.62 -0.04 5.00 3.82 1.02 -0.04 -
DY 0.00 0.00 0.00 1.92 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.47 0.45 0.44 0.43 0.41 1.61%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 02/11/04 12/08/04 29/04/04 19/02/04 17/11/03 14/08/03 27/05/03 -
Price 0.49 0.49 0.53 0.53 0.54 0.55 0.46 -
P/RPS 2.47 4.02 7.69 2.06 2.92 4.81 8.63 -56.47%
P/EPS 17.13 37.40 -2,650.00 20.38 27.69 107.84 -2,300.00 -
EY 5.84 2.67 -0.04 4.91 3.61 0.93 -0.04 -
DY 0.00 0.00 0.00 1.89 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.46 0.46 0.46 0.47 0.37 8.79%

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