[GCE] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
08-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 58.73%
YoY- 44.88%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 49,744 54,073 45,424 44,456 42,241 39,321 37,369 4.87%
PBT 18,554 15,462 8,026 9,364 6,665 4,516 2,076 44.00%
Tax -3,880 -1,160 -456 -366 -569 -365 -461 42.57%
NP 14,674 14,302 7,570 8,997 6,096 4,150 1,614 44.42%
-
NP to SH 14,536 13,957 7,334 8,832 6,096 4,150 1,614 44.19%
-
Tax Rate 20.91% 7.50% 5.68% 3.91% 8.54% 8.08% 22.21% -
Total Cost 35,069 39,770 37,853 35,458 36,145 35,170 35,754 -0.32%
-
Net Worth 244,457 222,765 222,262 225,949 188,634 186,779 195,990 3.74%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 244,457 222,765 222,262 225,949 188,634 186,779 195,990 3.74%
NOSH 197,142 197,137 185,218 193,119 159,860 159,640 159,342 3.60%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 29.50% 26.45% 16.67% 20.24% 14.43% 10.56% 4.32% -
ROE 5.95% 6.27% 3.30% 3.91% 3.23% 2.22% 0.82% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 25.23 27.43 24.52 23.02 26.42 24.63 23.45 1.22%
EPS 7.37 7.08 3.96 4.57 3.81 2.60 1.01 39.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.13 1.20 1.17 1.18 1.17 1.23 0.13%
Adjusted Per Share Value based on latest NOSH - 195,025
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 25.25 27.45 23.06 22.57 21.44 19.96 18.97 4.87%
EPS 7.38 7.08 3.72 4.48 3.09 2.11 0.82 44.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2409 1.1308 1.1282 1.1469 0.9575 0.9481 0.9949 3.74%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.70 0.71 0.53 0.46 0.49 0.51 0.63 -
P/RPS 2.77 2.59 2.16 2.00 1.85 2.07 2.69 0.48%
P/EPS 9.49 10.03 13.38 10.06 12.85 19.62 62.17 -26.87%
EY 10.53 9.97 7.47 9.94 7.78 5.10 1.61 36.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.63 0.44 0.39 0.42 0.44 0.51 1.56%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 11/11/08 07/11/07 06/11/06 08/11/05 02/11/04 17/11/03 20/11/02 -
Price 0.65 0.73 0.52 0.43 0.49 0.54 0.50 -
P/RPS 2.58 2.66 2.12 1.87 1.85 2.19 2.13 3.24%
P/EPS 8.82 10.31 13.13 9.40 12.85 20.77 49.34 -24.92%
EY 11.34 9.70 7.62 10.64 7.78 4.81 2.03 33.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.65 0.43 0.37 0.42 0.46 0.41 4.03%

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