[GCE] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
12-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -86.88%
YoY- 3.41%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 49,147 35,442 24,639 11,079 52,217 37,308 25,965 52.83%
PBT 13,466 8,856 7,232 2,552 16,956 13,916 7,548 46.94%
Tax -3,404 -2,724 -2,179 -808 -3,802 -2,910 -2,281 30.49%
NP 10,062 6,132 5,053 1,744 13,154 11,006 5,267 53.78%
-
NP to SH 9,824 5,988 4,934 1,698 12,940 10,902 5,159 53.45%
-
Tax Rate 25.28% 30.76% 30.13% 31.66% 22.42% 20.91% 30.22% -
Total Cost 39,085 29,310 19,586 9,335 39,063 26,302 20,698 52.59%
-
Net Worth 255,935 252,126 252,620 252,725 250,133 244,457 238,259 4.87%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 5,906 - - - 5,908 - - -
Div Payout % 60.12% - - - 45.66% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 255,935 252,126 252,620 252,725 250,133 244,457 238,259 4.87%
NOSH 196,873 196,973 197,360 197,441 196,955 197,142 196,908 -0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 20.47% 17.30% 20.51% 15.74% 25.19% 29.50% 20.29% -
ROE 3.84% 2.38% 1.95% 0.67% 5.17% 4.46% 2.17% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 24.96 17.99 12.48 5.61 26.51 18.92 13.19 52.81%
EPS 4.99 3.04 2.50 0.86 6.57 5.53 2.62 53.46%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.30 1.28 1.28 1.28 1.27 1.24 1.21 4.88%
Adjusted Per Share Value based on latest NOSH - 197,441
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 24.95 17.99 12.51 5.62 26.51 18.94 13.18 52.84%
EPS 4.99 3.04 2.50 0.86 6.57 5.53 2.62 53.46%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.2992 1.2798 1.2823 1.2829 1.2697 1.2409 1.2094 4.87%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.67 0.71 0.72 0.66 0.69 0.70 0.70 -
P/RPS 2.68 3.95 5.77 11.76 2.60 3.70 5.31 -36.53%
P/EPS 13.43 23.36 28.80 76.74 10.50 12.66 26.72 -36.70%
EY 7.45 4.28 3.47 1.30 9.52 7.90 3.74 58.11%
DY 4.48 0.00 0.00 0.00 4.35 0.00 0.00 -
P/NAPS 0.52 0.55 0.56 0.52 0.54 0.56 0.58 -7.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 11/11/09 11/08/09 12/05/09 26/02/09 11/11/08 11/08/08 -
Price 0.71 0.66 0.72 0.70 0.65 0.65 0.72 -
P/RPS 2.84 3.67 5.77 12.47 2.45 3.43 5.46 -35.24%
P/EPS 14.23 21.71 28.80 81.40 9.89 11.75 27.48 -35.43%
EY 7.03 4.61 3.47 1.23 10.11 8.51 3.64 54.89%
DY 4.23 0.00 0.00 0.00 4.62 0.00 0.00 -
P/NAPS 0.55 0.52 0.56 0.55 0.51 0.52 0.60 -5.62%

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