[GCE] YoY Annualized Quarter 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- 156.53%
YoY- 157.06%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 45,424 44,456 42,241 39,321 37,369 34,270 23,820 11.35%
PBT 8,026 9,364 6,665 4,516 2,076 -13 -132 -
Tax -456 -366 -569 -365 -461 94 132 -
NP 7,570 8,997 6,096 4,150 1,614 81 0 -
-
NP to SH 7,334 8,832 6,096 4,150 1,614 81 -97 -
-
Tax Rate 5.68% 3.91% 8.54% 8.08% 22.21% - - -
Total Cost 37,853 35,458 36,145 35,170 35,754 34,189 23,820 8.02%
-
Net Worth 222,262 225,949 188,634 186,779 195,990 187,574 302,421 -5.00%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 222,262 225,949 188,634 186,779 195,990 187,574 302,421 -5.00%
NOSH 185,218 193,119 159,860 159,640 159,342 152,499 242,500 -4.38%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 16.67% 20.24% 14.43% 10.56% 4.32% 0.24% 0.00% -
ROE 3.30% 3.91% 3.23% 2.22% 0.82% 0.04% -0.03% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 24.52 23.02 26.42 24.63 23.45 22.47 9.82 16.46%
EPS 3.96 4.57 3.81 2.60 1.01 0.05 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.17 1.18 1.17 1.23 1.23 1.2471 -0.63%
Adjusted Per Share Value based on latest NOSH - 159,999
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 23.06 22.57 21.44 19.96 18.97 17.40 12.09 11.35%
EPS 3.72 4.48 3.09 2.11 0.82 0.04 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1282 1.1469 0.9575 0.9481 0.9949 0.9521 1.5351 -5.00%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.53 0.46 0.49 0.51 0.63 0.38 0.62 -
P/RPS 2.16 2.00 1.85 2.07 2.69 1.69 6.31 -16.35%
P/EPS 13.38 10.06 12.85 19.62 62.17 712.50 -1,550.00 -
EY 7.47 9.94 7.78 5.10 1.61 0.14 -0.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.39 0.42 0.44 0.51 0.31 0.50 -2.10%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 06/11/06 08/11/05 02/11/04 17/11/03 20/11/02 15/11/01 27/11/00 -
Price 0.52 0.43 0.49 0.54 0.50 0.49 0.60 -
P/RPS 2.12 1.87 1.85 2.19 2.13 2.18 6.11 -16.16%
P/EPS 13.13 9.40 12.85 20.77 49.34 918.75 -1,500.00 -
EY 7.62 10.64 7.78 4.81 2.03 0.11 -0.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.37 0.42 0.46 0.41 0.40 0.48 -1.81%

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