[GCE] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
29-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -100.58%
YoY- 25.0%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 42,130 31,681 19,452 8,266 41,052 29,491 18,149 74.87%
PBT 5,774 4,999 2,305 39 4,573 3,387 914 239.82%
Tax -401 -427 -213 -63 -432 -274 -105 143.33%
NP 5,373 4,572 2,092 -24 4,141 3,113 809 251.30%
-
NP to SH 5,373 4,572 2,092 -24 4,141 3,113 809 251.30%
-
Tax Rate 6.94% 8.54% 9.24% 161.54% 9.45% 8.09% 11.49% -
Total Cost 36,757 27,109 17,360 8,290 36,911 26,378 17,340 64.64%
-
Net Worth 186,474 188,634 186,842 139,199 184,752 186,779 184,007 0.88%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 3,160 - - - 1,592 - - -
Div Payout % 58.82% - - - 38.46% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 186,474 188,634 186,842 139,199 184,752 186,779 184,007 0.88%
NOSH 158,029 159,860 159,694 120,000 159,269 159,641 158,627 -0.25%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 12.75% 14.43% 10.75% -0.29% 10.09% 10.56% 4.46% -
ROE 2.88% 2.42% 1.12% -0.02% 2.24% 1.67% 0.44% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 26.66 19.82 12.18 6.89 25.78 18.47 11.44 75.32%
EPS 3.40 2.86 1.31 -0.02 2.60 1.95 0.51 252.18%
DPS 2.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.18 1.18 1.17 1.16 1.16 1.17 1.16 1.14%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 21.39 16.08 9.87 4.20 20.84 14.97 9.21 74.92%
EPS 2.73 2.32 1.06 -0.01 2.10 1.58 0.41 251.90%
DPS 1.60 0.00 0.00 0.00 0.81 0.00 0.00 -
NAPS 0.9466 0.9575 0.9484 0.7066 0.9378 0.9481 0.934 0.89%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.53 0.49 0.50 0.54 0.52 0.51 0.50 -
P/RPS 1.99 2.47 4.10 7.84 2.02 2.76 4.37 -40.66%
P/EPS 15.59 17.13 38.17 -2,700.00 20.00 26.15 98.04 -70.48%
EY 6.42 5.84 2.62 -0.04 5.00 3.82 1.02 239.00%
DY 3.77 0.00 0.00 0.00 1.92 0.00 0.00 -
P/NAPS 0.45 0.42 0.43 0.47 0.45 0.44 0.43 3.06%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 22/02/05 02/11/04 12/08/04 29/04/04 19/02/04 17/11/03 14/08/03 -
Price 0.50 0.49 0.49 0.53 0.53 0.54 0.55 -
P/RPS 1.88 2.47 4.02 7.69 2.06 2.92 4.81 -46.39%
P/EPS 14.71 17.13 37.40 -2,650.00 20.38 27.69 107.84 -73.34%
EY 6.80 5.84 2.67 -0.04 4.91 3.61 0.93 274.45%
DY 4.00 0.00 0.00 0.00 1.89 0.00 0.00 -
P/NAPS 0.42 0.42 0.42 0.46 0.46 0.46 0.47 -7.19%

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