[GCE] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
11-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -99.78%
YoY- -98.7%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 39,502 27,975 18,554 8,197 49,147 35,442 24,639 36.86%
PBT 6,052 3,306 2,152 326 13,466 8,856 7,232 -11.16%
Tax -1,743 -1,217 -956 -292 -3,404 -2,724 -2,179 -13.79%
NP 4,309 2,089 1,196 34 10,062 6,132 5,053 -10.04%
-
NP to SH 4,200 2,045 1,171 22 9,824 5,988 4,934 -10.15%
-
Tax Rate 28.80% 36.81% 44.42% 89.57% 25.28% 30.76% 30.13% -
Total Cost 35,193 25,886 17,358 8,163 39,085 29,310 19,586 47.64%
-
Net Worth 256,338 253,658 256,032 285,999 255,935 252,126 252,620 0.97%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 5,915 - - - 5,906 - - -
Div Payout % 140.85% - - - 60.12% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 256,338 253,658 256,032 285,999 255,935 252,126 252,620 0.97%
NOSH 197,183 196,634 198,474 220,000 196,873 196,973 197,360 -0.05%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 10.91% 7.47% 6.45% 0.41% 20.47% 17.30% 20.51% -
ROE 1.64% 0.81% 0.46% 0.01% 3.84% 2.38% 1.95% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 20.03 14.23 9.35 3.73 24.96 17.99 12.48 36.96%
EPS 2.13 1.04 0.59 0.01 4.99 3.04 2.50 -10.10%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.30 1.29 1.29 1.30 1.30 1.28 1.28 1.03%
Adjusted Per Share Value based on latest NOSH - 220,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 20.05 14.20 9.42 4.16 24.95 17.99 12.51 36.83%
EPS 2.13 1.04 0.59 0.01 4.99 3.04 2.50 -10.10%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.3012 1.2876 1.2996 1.4518 1.2992 1.2798 1.2823 0.97%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.64 0.65 0.68 0.69 0.67 0.71 0.72 -
P/RPS 3.19 4.57 7.27 18.52 2.68 3.95 5.77 -32.56%
P/EPS 30.05 62.50 115.25 6,900.00 13.43 23.36 28.80 2.86%
EY 3.33 1.60 0.87 0.01 7.45 4.28 3.47 -2.70%
DY 4.69 0.00 0.00 0.00 4.48 0.00 0.00 -
P/NAPS 0.49 0.50 0.53 0.53 0.52 0.55 0.56 -8.49%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 08/11/10 10/08/10 11/05/10 23/02/10 11/11/09 11/08/09 -
Price 0.68 0.66 0.65 0.67 0.71 0.66 0.72 -
P/RPS 3.39 4.64 6.95 17.98 2.84 3.67 5.77 -29.78%
P/EPS 31.92 63.46 110.17 6,700.00 14.23 21.71 28.80 7.07%
EY 3.13 1.58 0.91 0.01 7.03 4.61 3.47 -6.62%
DY 4.41 0.00 0.00 0.00 4.23 0.00 0.00 -
P/NAPS 0.52 0.51 0.50 0.52 0.55 0.52 0.56 -4.80%

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