[GCE] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -19.09%
YoY- -45.07%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 33,272 35,442 37,300 47,256 49,744 54,073 45,424 -5.05%
PBT 5,245 4,158 4,408 11,808 18,554 15,462 8,026 -6.83%
Tax -1,349 5,350 -1,622 -3,632 -3,880 -1,160 -456 19.79%
NP 3,896 9,509 2,785 8,176 14,674 14,302 7,570 -10.47%
-
NP to SH 3,784 9,404 2,726 7,984 14,536 13,957 7,334 -10.43%
-
Tax Rate 25.72% -128.67% 36.80% 30.76% 20.91% 7.50% 5.68% -
Total Cost 29,376 25,933 34,514 39,080 35,069 39,770 37,853 -4.13%
-
Net Worth 258,072 258,084 253,658 252,126 244,457 222,765 222,262 2.51%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 258,072 258,084 253,658 252,126 244,457 222,765 222,262 2.51%
NOSH 197,002 197,011 196,634 196,973 197,142 197,137 185,218 1.03%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 11.71% 26.83% 7.47% 17.30% 29.50% 26.45% 16.67% -
ROE 1.47% 3.64% 1.07% 3.17% 5.95% 6.27% 3.30% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 16.89 17.99 18.97 23.99 25.23 27.43 24.52 -6.01%
EPS 1.92 4.77 1.39 4.05 7.37 7.08 3.96 -11.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.31 1.29 1.28 1.24 1.13 1.20 1.47%
Adjusted Per Share Value based on latest NOSH - 195,185
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 16.89 17.99 18.93 23.99 25.25 27.45 23.06 -5.05%
EPS 1.92 4.77 1.38 4.05 7.38 7.08 3.72 -10.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.3101 1.2876 1.2798 1.2409 1.1308 1.1282 2.51%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.77 0.61 0.65 0.71 0.70 0.71 0.53 -
P/RPS 4.56 3.39 3.43 2.96 2.77 2.59 2.16 13.24%
P/EPS 40.09 12.78 46.87 17.52 9.49 10.03 13.38 20.04%
EY 2.49 7.83 2.13 5.71 10.53 9.97 7.47 -16.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.47 0.50 0.55 0.56 0.63 0.44 5.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 07/11/12 09/11/11 08/11/10 11/11/09 11/11/08 07/11/07 06/11/06 -
Price 0.76 0.66 0.66 0.66 0.65 0.73 0.52 -
P/RPS 4.50 3.67 3.48 2.75 2.58 2.66 2.12 13.35%
P/EPS 39.57 13.83 47.60 16.28 8.82 10.31 13.13 20.16%
EY 2.53 7.23 2.10 6.14 11.34 9.70 7.62 -16.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.50 0.51 0.52 0.52 0.65 0.43 5.10%

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