[GCE] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
11-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 45.29%
YoY- -4.36%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 33,170 38,388 37,108 49,278 51,930 49,936 42,260 -3.95%
PBT 2,378 4,388 4,304 14,464 15,096 10,990 5,756 -13.68%
Tax -1,554 -1,820 -1,912 -4,358 -4,562 -480 -454 22.73%
NP 824 2,568 2,392 10,106 10,534 10,510 5,302 -26.65%
-
NP to SH 688 2,454 2,342 9,868 10,318 10,206 5,080 -28.31%
-
Tax Rate 65.35% 41.48% 44.42% 30.13% 30.22% 4.37% 7.89% -
Total Cost 32,346 35,820 34,716 39,172 41,396 39,426 36,958 -2.19%
-
Net Worth 256,102 253,316 256,032 252,620 238,259 216,729 236,279 1.35%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 256,102 253,316 256,032 252,620 238,259 216,729 236,279 1.35%
NOSH 197,002 197,903 198,474 197,360 196,908 197,027 196,899 0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.48% 6.69% 6.45% 20.51% 20.29% 21.05% 12.55% -
ROE 0.27% 0.97% 0.91% 3.91% 4.33% 4.71% 2.15% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 16.84 19.40 18.70 24.97 26.37 25.34 21.46 -3.95%
EPS 0.34 1.24 1.18 5.00 5.24 5.18 2.58 -28.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.28 1.29 1.28 1.21 1.10 1.20 1.34%
Adjusted Per Share Value based on latest NOSH - 197,317
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 16.84 19.49 18.84 25.01 26.36 25.35 21.45 -3.94%
EPS 0.34 1.25 1.19 5.01 5.24 5.18 2.58 -28.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.2859 1.2996 1.2823 1.2094 1.1001 1.1994 1.35%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.76 0.66 0.68 0.72 0.70 0.80 0.50 -
P/RPS 4.51 3.40 3.64 2.88 2.65 3.16 2.33 11.62%
P/EPS 217.62 53.23 57.63 14.40 13.36 15.44 19.38 49.58%
EY 0.46 1.88 1.74 6.94 7.49 6.47 5.16 -33.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.52 0.53 0.56 0.58 0.73 0.42 5.52%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 08/08/12 10/08/11 10/08/10 11/08/09 11/08/08 10/08/07 08/08/06 -
Price 0.80 0.62 0.65 0.72 0.72 0.74 0.50 -
P/RPS 4.75 3.20 3.48 2.88 2.73 2.92 2.33 12.59%
P/EPS 229.07 50.00 55.08 14.40 13.74 14.29 19.38 50.87%
EY 0.44 2.00 1.82 6.94 7.28 7.00 5.16 -33.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.48 0.50 0.56 0.60 0.67 0.42 6.70%

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