[GCE] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 25.8%
YoY- 111.26%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 24,954 16,585 7,121 39,035 26,582 19,194 8,315 107.64%
PBT 3,934 1,189 -178 9,547 3,119 2,194 328 421.60%
Tax -1,012 -777 -270 -509 4,013 -910 -283 133.30%
NP 2,922 412 -448 9,038 7,132 1,284 45 1503.28%
-
NP to SH 2,838 344 -491 8,873 7,053 1,227 14 3317.59%
-
Tax Rate 25.72% 65.35% - 5.33% -128.66% 41.48% 86.28% -
Total Cost 22,032 16,173 7,569 29,997 19,450 17,910 8,270 91.83%
-
Net Worth 258,072 256,102 260,042 260,042 258,084 253,316 181,999 26.13%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 7,880 - - - -
Div Payout % - - - 88.81% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 258,072 256,102 260,042 260,042 258,084 253,316 181,999 26.13%
NOSH 197,002 197,002 197,002 197,002 197,011 197,903 140,000 25.49%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 11.71% 2.48% -6.29% 23.15% 26.83% 6.69% 0.54% -
ROE 1.10% 0.13% -0.19% 3.41% 2.73% 0.48% 0.01% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 12.67 8.42 3.61 19.81 13.49 9.70 5.94 65.47%
EPS 1.44 0.17 -0.25 4.50 3.58 0.62 0.01 2622.55%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.31 1.30 1.32 1.32 1.31 1.28 1.30 0.51%
Adjusted Per Share Value based on latest NOSH - 197,002
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 12.67 8.42 3.61 19.81 13.49 9.74 4.22 107.70%
EPS 1.44 0.17 -0.25 4.50 3.58 0.62 0.01 2622.55%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.31 1.30 1.32 1.32 1.3101 1.2859 0.9238 26.13%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.77 0.76 0.68 0.70 0.61 0.66 0.64 -
P/RPS 6.08 9.03 18.81 3.53 4.52 6.81 10.78 -31.66%
P/EPS 53.45 435.24 -272.83 15.54 17.04 106.45 6,400.00 -95.84%
EY 1.87 0.23 -0.37 6.43 5.87 0.94 0.02 1943.07%
DY 0.00 0.00 0.00 5.71 0.00 0.00 0.00 -
P/NAPS 0.59 0.58 0.52 0.53 0.47 0.52 0.49 13.14%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 07/11/12 08/08/12 08/05/12 23/02/12 09/11/11 10/08/11 11/05/11 -
Price 0.76 0.80 0.64 0.65 0.66 0.62 0.62 -
P/RPS 6.00 9.50 17.71 3.28 4.89 6.39 10.44 -30.80%
P/EPS 52.76 458.14 -256.78 14.43 18.44 100.00 6,200.00 -95.79%
EY 1.90 0.22 -0.39 6.93 5.42 1.00 0.02 1964.80%
DY 0.00 0.00 0.00 6.15 0.00 0.00 0.00 -
P/NAPS 0.58 0.62 0.48 0.49 0.50 0.48 0.48 13.40%

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