[GCE] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 20.48%
YoY- 120.45%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 42,355 40,787 41,052 39,779 39,497 39,646 38,315 6.91%
PBT 5,964 4,603 4,573 2,875 2,329 2,265 1,045 219.69%
Tax -540 -454 -432 143 176 49 71 -
NP 5,424 4,149 4,141 3,018 2,505 2,314 1,116 187.20%
-
NP to SH 5,424 4,149 4,141 3,018 2,505 2,314 1,116 187.20%
-
Tax Rate 9.05% 9.86% 9.45% -4.97% -7.56% -2.16% -6.79% -
Total Cost 36,931 36,638 36,911 36,761 36,992 37,332 37,199 -0.48%
-
Net Worth 186,144 139,199 198,746 187,199 184,067 196,800 185,218 0.33%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 1,713 1,713 1,713 1,518 1,518 1,518 1,518 8.39%
Div Payout % 31.59% 41.30% 41.37% 50.30% 60.61% 65.61% 136.04% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 186,144 139,199 198,746 187,199 184,067 196,800 185,218 0.33%
NOSH 159,097 120,000 171,333 159,999 158,679 160,000 151,818 3.17%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 12.81% 10.17% 10.09% 7.59% 6.34% 5.84% 2.91% -
ROE 2.91% 2.98% 2.08% 1.61% 1.36% 1.18% 0.60% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 26.62 33.99 23.96 24.86 24.89 24.78 25.24 3.61%
EPS 3.41 3.46 2.42 1.89 1.58 1.45 0.74 177.17%
DPS 1.08 1.43 1.00 0.95 0.96 0.95 1.00 5.26%
NAPS 1.17 1.16 1.16 1.17 1.16 1.23 1.22 -2.75%
Adjusted Per Share Value based on latest NOSH - 159,999
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 21.50 20.70 20.84 20.19 20.05 20.12 19.45 6.91%
EPS 2.75 2.11 2.10 1.53 1.27 1.17 0.57 185.79%
DPS 0.87 0.87 0.87 0.77 0.77 0.77 0.77 8.48%
NAPS 0.9449 0.7066 1.0089 0.9502 0.9343 0.999 0.9402 0.33%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.50 0.54 0.52 0.51 0.50 0.50 0.48 -
P/RPS 1.88 1.59 2.17 2.05 2.01 2.02 1.90 -0.70%
P/EPS 14.67 15.62 21.51 27.04 31.67 34.57 65.30 -63.07%
EY 6.82 6.40 4.65 3.70 3.16 2.89 1.53 171.09%
DY 2.15 2.64 1.92 1.86 1.91 1.90 2.08 2.23%
P/NAPS 0.43 0.47 0.45 0.44 0.43 0.41 0.39 6.73%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 12/08/04 29/04/04 19/02/04 17/11/03 14/08/03 27/05/03 24/02/03 -
Price 0.49 0.53 0.53 0.54 0.55 0.46 0.45 -
P/RPS 1.84 1.56 2.21 2.17 2.21 1.86 1.78 2.23%
P/EPS 14.37 15.33 21.93 28.63 34.84 31.81 61.22 -61.98%
EY 6.96 6.52 4.56 3.49 2.87 3.14 1.63 163.43%
DY 2.20 2.69 1.89 1.76 1.74 2.06 2.22 -0.60%
P/NAPS 0.42 0.46 0.46 0.46 0.47 0.37 0.37 8.82%

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