[GCE] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 359.16%
YoY- 46.86%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 23,315 15,716 7,099 36,124 24,954 16,585 7,121 120.33%
PBT 2,345 1,616 181 14,933 3,934 1,189 -178 -
Tax -1,214 -773 -385 -1,744 -1,012 -777 -270 172.16%
NP 1,131 843 -204 13,189 2,922 412 -448 -
-
NP to SH 1,009 748 -264 13,031 2,838 344 -491 -
-
Tax Rate 51.77% 47.83% 212.71% 11.68% 25.72% 65.35% - -
Total Cost 22,184 14,873 7,303 22,935 22,032 16,173 7,569 104.66%
-
Net Worth 260,042 260,042 267,922 267,922 258,072 256,102 260,042 0.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 7,880 - - - -
Div Payout % - - - 60.47% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 260,042 260,042 267,922 267,922 258,072 256,102 260,042 0.00%
NOSH 197,002 197,002 197,002 197,002 197,002 197,002 197,002 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 4.85% 5.36% -2.87% 36.51% 11.71% 2.48% -6.29% -
ROE 0.39% 0.29% -0.10% 4.86% 1.10% 0.13% -0.19% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 11.83 7.98 3.60 18.34 12.67 8.42 3.61 120.46%
EPS 0.51 0.38 -0.13 6.61 1.44 0.17 -0.25 -
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.32 1.32 1.36 1.36 1.31 1.30 1.32 0.00%
Adjusted Per Share Value based on latest NOSH - 197,002
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 11.83 7.98 3.60 18.34 12.67 8.42 3.61 120.46%
EPS 0.51 0.38 -0.13 6.61 1.44 0.17 -0.25 -
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.32 1.32 1.36 1.36 1.31 1.30 1.32 0.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.95 0.80 0.735 0.75 0.77 0.76 0.68 -
P/RPS 8.03 10.03 20.40 4.09 6.08 9.03 18.81 -43.27%
P/EPS 185.48 210.70 -548.47 11.34 53.45 435.24 -272.83 -
EY 0.54 0.47 -0.18 8.82 1.87 0.23 -0.37 -
DY 0.00 0.00 0.00 5.33 0.00 0.00 0.00 -
P/NAPS 0.72 0.61 0.54 0.55 0.59 0.58 0.52 24.20%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 11/11/13 12/08/13 08/05/13 25/02/13 07/11/12 08/08/12 08/05/12 -
Price 1.03 0.845 0.79 0.71 0.76 0.80 0.64 -
P/RPS 8.70 10.59 21.92 3.87 6.00 9.50 17.71 -37.71%
P/EPS 201.10 222.55 -589.51 10.73 52.76 458.14 -256.78 -
EY 0.50 0.45 -0.17 9.32 1.90 0.22 -0.39 -
DY 0.00 0.00 0.00 5.63 0.00 0.00 0.00 -
P/NAPS 0.78 0.64 0.58 0.52 0.58 0.62 0.48 38.17%

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