[GCE] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -72.08%
YoY- -76.0%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 32,338 32,667 32,404 33,378 34,485 35,255 36,102 -7.07%
PBT 1,544 2,626 3,096 4,339 13,344 15,360 15,292 -78.28%
Tax -351 -722 -683 -991 -1,946 -1,740 -1,859 -67.05%
NP 1,193 1,904 2,413 3,348 11,398 13,620 13,433 -80.06%
-
NP to SH 1,030 1,732 2,231 3,128 11,202 13,435 13,258 -81.76%
-
Tax Rate 22.73% 27.49% 22.06% 22.84% 14.58% 11.33% 12.16% -
Total Cost 31,145 30,763 29,991 30,030 23,087 21,635 22,669 23.56%
-
Net Worth 254,132 254,132 261,716 263,982 260,042 260,042 267,922 -3.45%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 7,880 7,880 7,880 7,880 7,880 7,880 7,880 0.00%
Div Payout % 765.06% 454.97% 353.21% 251.92% 70.35% 58.65% 59.44% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 254,132 254,132 261,716 263,982 260,042 260,042 267,922 -3.45%
NOSH 197,002 197,002 196,779 197,002 197,002 197,002 197,002 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.69% 5.83% 7.45% 10.03% 33.05% 38.63% 37.21% -
ROE 0.41% 0.68% 0.85% 1.18% 4.31% 5.17% 4.95% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 16.42 16.58 16.47 16.94 17.50 17.90 18.33 -7.06%
EPS 0.52 0.88 1.13 1.59 5.69 6.82 6.73 -81.83%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 4.00 0.00%
NAPS 1.29 1.29 1.33 1.34 1.32 1.32 1.36 -3.45%
Adjusted Per Share Value based on latest NOSH - 197,002
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 16.42 16.58 16.45 16.94 17.50 17.90 18.33 -7.06%
EPS 0.52 0.88 1.13 1.59 5.69 6.82 6.73 -81.83%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 4.00 0.00%
NAPS 1.29 1.29 1.3285 1.34 1.32 1.32 1.36 -3.45%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.89 0.935 0.905 0.925 0.95 0.80 0.735 -
P/RPS 5.42 5.64 5.50 5.46 5.43 4.47 4.01 22.22%
P/EPS 170.23 106.35 79.82 58.26 16.71 11.73 10.92 522.99%
EY 0.59 0.94 1.25 1.72 5.99 8.52 9.16 -83.90%
DY 4.49 4.28 4.42 4.32 4.21 5.00 5.44 -12.00%
P/NAPS 0.69 0.72 0.68 0.69 0.72 0.61 0.54 17.73%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 10/11/14 06/08/14 07/05/14 24/02/14 11/11/13 12/08/13 08/05/13 -
Price 0.84 0.99 0.96 0.95 1.03 0.845 0.79 -
P/RPS 5.12 5.97 5.83 5.61 5.88 4.72 4.31 12.15%
P/EPS 160.66 112.61 84.67 59.83 18.11 12.39 11.74 471.21%
EY 0.62 0.89 1.18 1.67 5.52 8.07 8.52 -82.54%
DY 4.76 4.04 4.17 4.21 3.88 4.73 5.06 -3.98%
P/NAPS 0.65 0.77 0.72 0.71 0.78 0.64 0.58 7.88%

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