[GCE] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 17.52%
YoY- 29.75%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 33,342 20,183 8,769 42,130 31,681 19,452 8,266 153.17%
PBT 7,023 2,977 123 5,774 4,999 2,305 39 3078.82%
Tax -275 -141 -18 -401 -427 -213 -63 166.85%
NP 6,748 2,836 105 5,373 4,572 2,092 -24 -
-
NP to SH 6,624 2,782 105 5,373 4,572 2,092 -24 -
-
Tax Rate 3.92% 4.74% 14.63% 6.94% 8.54% 9.24% 161.54% -
Total Cost 26,594 17,347 8,664 36,757 27,109 17,360 8,290 117.35%
-
Net Worth 225,949 221,035 201,249 186,474 188,634 186,842 139,199 38.07%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 3,160 - - - -
Div Payout % - - - 58.82% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 225,949 221,035 201,249 186,474 188,634 186,842 139,199 38.07%
NOSH 193,119 190,547 175,000 158,029 159,860 159,694 120,000 37.28%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 20.24% 14.05% 1.20% 12.75% 14.43% 10.75% -0.29% -
ROE 2.93% 1.26% 0.05% 2.88% 2.42% 1.12% -0.02% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 17.26 10.59 5.01 26.66 19.82 12.18 6.89 84.34%
EPS 3.43 1.46 0.06 3.40 2.86 1.31 -0.02 -
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.17 1.16 1.15 1.18 1.18 1.17 1.16 0.57%
Adjusted Per Share Value based on latest NOSH - 160,200
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 16.92 10.25 4.45 21.39 16.08 9.87 4.20 152.96%
EPS 3.36 1.41 0.05 2.73 2.32 1.06 -0.01 -
DPS 0.00 0.00 0.00 1.60 0.00 0.00 0.00 -
NAPS 1.1469 1.122 1.0216 0.9466 0.9575 0.9484 0.7066 38.07%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.46 0.47 0.50 0.53 0.49 0.50 0.54 -
P/RPS 2.66 4.44 9.98 1.99 2.47 4.10 7.84 -51.32%
P/EPS 13.41 32.19 833.33 15.59 17.13 38.17 -2,700.00 -
EY 7.46 3.11 0.12 6.42 5.84 2.62 -0.04 -
DY 0.00 0.00 0.00 3.77 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.43 0.45 0.42 0.43 0.47 -11.68%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 08/11/05 10/08/05 09/05/05 22/02/05 02/11/04 12/08/04 29/04/04 -
Price 0.43 0.46 0.46 0.50 0.49 0.49 0.53 -
P/RPS 2.49 4.34 9.18 1.88 2.47 4.02 7.69 -52.81%
P/EPS 12.54 31.51 766.67 14.71 17.13 37.40 -2,650.00 -
EY 7.98 3.17 0.13 6.80 5.84 2.67 -0.04 -
DY 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.40 0.42 0.42 0.42 0.46 -13.49%

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