[GCE] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
20-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 216.17%
YoY- 68.8%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 39,497 39,646 38,315 36,752 35,418 34,338 34,428 9.61%
PBT 2,329 2,265 1,045 1,412 380 -377 -155 -
Tax 176 49 71 -43 53 259 1,267 -73.27%
NP 2,505 2,314 1,116 1,369 433 -118 1,112 72.10%
-
NP to SH 2,505 2,314 1,116 1,369 433 -118 219 409.93%
-
Tax Rate -7.56% -2.16% -6.79% 3.05% -13.95% - - -
Total Cost 36,992 37,332 37,199 35,383 34,985 34,456 33,316 7.24%
-
Net Worth 184,067 196,800 185,218 196,690 193,414 194,883 164,545 7.78%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 1,518 1,518 1,518 1,645 1,645 1,645 1,645 -5.22%
Div Payout % 60.61% 65.61% 136.04% 120.19% 380.01% 0.00% 751.35% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 184,067 196,800 185,218 196,690 193,414 194,883 164,545 7.78%
NOSH 158,679 160,000 151,818 159,910 158,536 159,740 164,545 -2.39%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 6.34% 5.84% 2.91% 3.72% 1.22% -0.34% 3.23% -
ROE 1.36% 1.18% 0.60% 0.70% 0.22% -0.06% 0.13% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 24.89 24.78 25.24 22.98 22.34 21.50 20.92 12.31%
EPS 1.58 1.45 0.74 0.86 0.27 -0.07 0.13 431.04%
DPS 0.96 0.95 1.00 1.03 1.04 1.03 1.00 -2.69%
NAPS 1.16 1.23 1.22 1.23 1.22 1.22 1.00 10.43%
Adjusted Per Share Value based on latest NOSH - 159,910
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 20.05 20.12 19.45 18.66 17.98 17.43 17.48 9.60%
EPS 1.27 1.17 0.57 0.69 0.22 -0.06 0.11 413.12%
DPS 0.77 0.77 0.77 0.84 0.84 0.84 0.84 -5.65%
NAPS 0.9343 0.999 0.9402 0.9984 0.9818 0.9892 0.8352 7.78%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.50 0.50 0.48 0.63 0.69 0.49 0.51 -
P/RPS 2.01 2.02 1.90 2.74 3.09 2.28 2.44 -12.15%
P/EPS 31.67 34.57 65.30 73.59 252.63 -663.33 383.19 -81.11%
EY 3.16 2.89 1.53 1.36 0.40 -0.15 0.26 431.04%
DY 1.91 1.90 2.08 1.63 1.50 2.10 1.96 -1.71%
P/NAPS 0.43 0.41 0.39 0.51 0.57 0.40 0.51 -10.77%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 14/08/03 27/05/03 24/02/03 20/11/02 23/08/02 23/05/02 26/02/02 -
Price 0.55 0.46 0.45 0.50 0.59 0.67 0.50 -
P/RPS 2.21 1.86 1.78 2.18 2.64 3.12 2.39 -5.09%
P/EPS 34.84 31.81 61.22 58.40 216.02 -907.00 375.67 -79.60%
EY 2.87 3.14 1.63 1.71 0.46 -0.11 0.27 385.54%
DY 1.74 2.06 2.22 2.06 1.76 1.54 2.00 -8.88%
P/NAPS 0.47 0.37 0.37 0.41 0.48 0.55 0.50 -4.05%

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