[GCE] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
08-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -105.53%
YoY- -3607.14%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 36,124 24,954 16,585 7,121 39,035 26,582 19,194 52.14%
PBT 14,933 3,934 1,189 -178 9,547 3,119 2,194 257.06%
Tax -1,744 -1,012 -777 -270 -509 4,013 -910 53.98%
NP 13,189 2,922 412 -448 9,038 7,132 1,284 369.20%
-
NP to SH 13,031 2,838 344 -491 8,873 7,053 1,227 379.71%
-
Tax Rate 11.68% 25.72% 65.35% - 5.33% -128.66% 41.48% -
Total Cost 22,935 22,032 16,173 7,569 29,997 19,450 17,910 17.83%
-
Net Worth 267,922 258,072 256,102 260,042 260,042 258,084 253,316 3.79%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 7,880 - - - 7,880 - - -
Div Payout % 60.47% - - - 88.81% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 267,922 258,072 256,102 260,042 260,042 258,084 253,316 3.79%
NOSH 197,002 197,002 197,002 197,002 197,002 197,011 197,903 -0.30%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 36.51% 11.71% 2.48% -6.29% 23.15% 26.83% 6.69% -
ROE 4.86% 1.10% 0.13% -0.19% 3.41% 2.73% 0.48% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 18.34 12.67 8.42 3.61 19.81 13.49 9.70 52.60%
EPS 6.61 1.44 0.17 -0.25 4.50 3.58 0.62 380.94%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.36 1.31 1.30 1.32 1.32 1.31 1.28 4.10%
Adjusted Per Share Value based on latest NOSH - 197,002
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 18.34 12.67 8.42 3.61 19.81 13.49 9.74 52.19%
EPS 6.61 1.44 0.17 -0.25 4.50 3.58 0.62 380.94%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.36 1.31 1.30 1.32 1.32 1.3101 1.2859 3.78%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.75 0.77 0.76 0.68 0.70 0.61 0.66 -
P/RPS 4.09 6.08 9.03 18.81 3.53 4.52 6.81 -28.70%
P/EPS 11.34 53.45 435.24 -272.83 15.54 17.04 106.45 -77.37%
EY 8.82 1.87 0.23 -0.37 6.43 5.87 0.94 341.85%
DY 5.33 0.00 0.00 0.00 5.71 0.00 0.00 -
P/NAPS 0.55 0.59 0.58 0.52 0.53 0.47 0.52 3.79%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 07/11/12 08/08/12 08/05/12 23/02/12 09/11/11 10/08/11 -
Price 0.71 0.76 0.80 0.64 0.65 0.66 0.62 -
P/RPS 3.87 6.00 9.50 17.71 3.28 4.89 6.39 -28.30%
P/EPS 10.73 52.76 458.14 -256.78 14.43 18.44 100.00 -77.26%
EY 9.32 1.90 0.22 -0.39 6.93 5.42 1.00 339.88%
DY 5.63 0.00 0.00 0.00 6.15 0.00 0.00 -
P/NAPS 0.52 0.58 0.62 0.48 0.49 0.50 0.48 5.45%

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