[GCE] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 27.43%
YoY- 77.95%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 37,308 25,965 11,305 54,658 40,555 24,968 10,494 132.40%
PBT 13,916 7,548 2,506 16,542 11,597 5,495 1,143 426.82%
Tax -2,910 -2,281 -819 -2,821 -870 -240 -106 804.56%
NP 11,006 5,267 1,687 13,721 10,727 5,255 1,037 380.87%
-
NP to SH 10,902 5,159 1,642 13,339 10,468 5,103 974 398.18%
-
Tax Rate 20.91% 30.22% 32.68% 17.05% 7.50% 4.37% 9.27% -
Total Cost 26,302 20,698 9,618 40,937 29,828 19,713 9,457 97.40%
-
Net Worth 244,457 238,259 241,354 238,407 222,765 216,729 218,653 7.69%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 6,896 - - - -
Div Payout % - - - 51.70% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 244,457 238,259 241,354 238,407 222,765 216,729 218,653 7.69%
NOSH 197,142 196,908 197,831 197,031 197,137 197,027 198,775 -0.54%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 29.50% 20.29% 14.92% 25.10% 26.45% 21.05% 9.88% -
ROE 4.46% 2.17% 0.68% 5.60% 4.70% 2.35% 0.45% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 18.92 13.19 5.71 27.74 20.57 12.67 5.28 133.62%
EPS 5.53 2.62 0.83 6.77 5.31 2.59 0.49 400.92%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 1.24 1.21 1.22 1.21 1.13 1.10 1.10 8.29%
Adjusted Per Share Value based on latest NOSH - 196,643
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 18.94 13.18 5.74 27.74 20.59 12.67 5.33 132.32%
EPS 5.53 2.62 0.83 6.77 5.31 2.59 0.49 400.92%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 1.2409 1.2094 1.2251 1.2102 1.1308 1.1001 1.1099 7.69%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.70 0.70 0.70 0.78 0.71 0.80 0.58 -
P/RPS 3.70 5.31 12.25 2.81 3.45 6.31 10.99 -51.50%
P/EPS 12.66 26.72 84.34 11.52 13.37 30.89 118.37 -77.37%
EY 7.90 3.74 1.19 8.68 7.48 3.24 0.84 343.73%
DY 0.00 0.00 0.00 4.49 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.57 0.64 0.63 0.73 0.53 3.72%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 11/11/08 11/08/08 22/05/08 26/02/08 07/11/07 10/08/07 11/05/07 -
Price 0.65 0.72 0.74 0.72 0.73 0.74 0.69 -
P/RPS 3.43 5.46 12.95 2.60 3.55 5.84 13.07 -58.90%
P/EPS 11.75 27.48 89.16 10.64 13.75 28.57 140.82 -80.81%
EY 8.51 3.64 1.12 9.40 7.27 3.50 0.71 421.37%
DY 0.00 0.00 0.00 4.86 0.00 0.00 0.00 -
P/NAPS 0.52 0.60 0.61 0.60 0.65 0.67 0.63 -11.97%

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