[GCE] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
14-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 8.25%
YoY- 478.52%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 40,787 41,052 39,779 39,497 39,646 38,315 36,752 7.18%
PBT 4,603 4,573 2,875 2,329 2,265 1,045 1,412 119.69%
Tax -454 -432 143 176 49 71 -43 380.58%
NP 4,149 4,141 3,018 2,505 2,314 1,116 1,369 109.28%
-
NP to SH 4,149 4,141 3,018 2,505 2,314 1,116 1,369 109.28%
-
Tax Rate 9.86% 9.45% -4.97% -7.56% -2.16% -6.79% 3.05% -
Total Cost 36,638 36,911 36,761 36,992 37,332 37,199 35,383 2.34%
-
Net Worth 139,199 198,746 187,199 184,067 196,800 185,218 196,690 -20.56%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 1,713 1,713 1,518 1,518 1,518 1,518 1,645 2.73%
Div Payout % 41.30% 41.37% 50.30% 60.61% 65.61% 136.04% 120.19% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 139,199 198,746 187,199 184,067 196,800 185,218 196,690 -20.56%
NOSH 120,000 171,333 159,999 158,679 160,000 151,818 159,910 -17.40%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 10.17% 10.09% 7.59% 6.34% 5.84% 2.91% 3.72% -
ROE 2.98% 2.08% 1.61% 1.36% 1.18% 0.60% 0.70% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 33.99 23.96 24.86 24.89 24.78 25.24 22.98 29.78%
EPS 3.46 2.42 1.89 1.58 1.45 0.74 0.86 152.74%
DPS 1.43 1.00 0.95 0.96 0.95 1.00 1.03 24.42%
NAPS 1.16 1.16 1.17 1.16 1.23 1.22 1.23 -3.82%
Adjusted Per Share Value based on latest NOSH - 158,679
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 20.70 20.84 20.19 20.05 20.12 19.45 18.66 7.15%
EPS 2.11 2.10 1.53 1.27 1.17 0.57 0.69 110.53%
DPS 0.87 0.87 0.77 0.77 0.77 0.77 0.84 2.36%
NAPS 0.7066 1.0089 0.9502 0.9343 0.999 0.9402 0.9984 -20.56%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.54 0.52 0.51 0.50 0.50 0.48 0.63 -
P/RPS 1.59 2.17 2.05 2.01 2.02 1.90 2.74 -30.40%
P/EPS 15.62 21.51 27.04 31.67 34.57 65.30 73.59 -64.38%
EY 6.40 4.65 3.70 3.16 2.89 1.53 1.36 180.55%
DY 2.64 1.92 1.86 1.91 1.90 2.08 1.63 37.87%
P/NAPS 0.47 0.45 0.44 0.43 0.41 0.39 0.51 -5.29%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 29/04/04 19/02/04 17/11/03 14/08/03 27/05/03 24/02/03 20/11/02 -
Price 0.53 0.53 0.54 0.55 0.46 0.45 0.50 -
P/RPS 1.56 2.21 2.17 2.21 1.86 1.78 2.18 -19.97%
P/EPS 15.33 21.93 28.63 34.84 31.81 61.22 58.40 -58.96%
EY 6.52 4.56 3.49 2.87 3.14 1.63 1.71 143.86%
DY 2.69 1.89 1.76 1.74 2.06 2.22 2.06 19.45%
P/NAPS 0.46 0.46 0.46 0.47 0.37 0.37 0.41 7.96%

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