[GCE] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
06-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 44.38%
YoY- -16.95%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 47,256 49,744 54,073 45,424 44,456 42,241 39,321 3.10%
PBT 11,808 18,554 15,462 8,026 9,364 6,665 4,516 17.35%
Tax -3,632 -3,880 -1,160 -456 -366 -569 -365 46.60%
NP 8,176 14,674 14,302 7,570 8,997 6,096 4,150 11.95%
-
NP to SH 7,984 14,536 13,957 7,334 8,832 6,096 4,150 11.51%
-
Tax Rate 30.76% 20.91% 7.50% 5.68% 3.91% 8.54% 8.08% -
Total Cost 39,080 35,069 39,770 37,853 35,458 36,145 35,170 1.77%
-
Net Worth 252,126 244,457 222,765 222,262 225,949 188,634 186,779 5.12%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 252,126 244,457 222,765 222,262 225,949 188,634 186,779 5.12%
NOSH 196,973 197,142 197,137 185,218 193,119 159,860 159,640 3.56%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 17.30% 29.50% 26.45% 16.67% 20.24% 14.43% 10.56% -
ROE 3.17% 5.95% 6.27% 3.30% 3.91% 3.23% 2.22% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 23.99 25.23 27.43 24.52 23.02 26.42 24.63 -0.43%
EPS 4.05 7.37 7.08 3.96 4.57 3.81 2.60 7.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.24 1.13 1.20 1.17 1.18 1.17 1.50%
Adjusted Per Share Value based on latest NOSH - 197,400
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 23.99 25.25 27.45 23.06 22.57 21.44 19.96 3.10%
EPS 4.05 7.38 7.08 3.72 4.48 3.09 2.11 11.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2798 1.2409 1.1308 1.1282 1.1469 0.9575 0.9481 5.12%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.71 0.70 0.71 0.53 0.46 0.49 0.51 -
P/RPS 2.96 2.77 2.59 2.16 2.00 1.85 2.07 6.13%
P/EPS 17.52 9.49 10.03 13.38 10.06 12.85 19.62 -1.86%
EY 5.71 10.53 9.97 7.47 9.94 7.78 5.10 1.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.63 0.44 0.39 0.42 0.44 3.78%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 11/11/09 11/11/08 07/11/07 06/11/06 08/11/05 02/11/04 17/11/03 -
Price 0.66 0.65 0.73 0.52 0.43 0.49 0.54 -
P/RPS 2.75 2.58 2.66 2.12 1.87 1.85 2.19 3.86%
P/EPS 16.28 8.82 10.31 13.13 9.40 12.85 20.77 -3.97%
EY 6.14 11.34 9.70 7.62 10.64 7.78 4.81 4.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.65 0.43 0.37 0.42 0.46 2.06%

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