[GCE] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -31.01%
YoY- 360.33%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 43,580 42,130 41,052 38,315 34,451 33,712 28,272 -0.45%
PBT 9,202 5,774 4,573 1,045 -133 397 -4,105 -
Tax -609 -401 -432 69 375 256 222 -
NP 8,593 5,373 4,141 1,114 242 653 -3,883 -
-
NP to SH 8,398 5,373 4,141 1,114 242 653 -3,883 -
-
Tax Rate 6.62% 6.94% 9.45% -6.60% - -64.48% - -
Total Cost 34,987 36,757 36,911 37,201 34,209 33,059 32,155 -0.08%
-
Net Worth 209,315 186,474 184,752 197,556 198,439 364,387 198,222 -0.05%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 3,912 3,160 1,592 1,606 1,613 2,962 - -100.00%
Div Payout % 46.59% 58.82% 38.46% 144.18% 666.67% 453.68% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 209,315 186,474 184,752 197,556 198,439 364,387 198,222 -0.05%
NOSH 195,622 158,029 159,269 160,615 161,333 296,250 157,845 -0.22%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 19.72% 12.75% 10.09% 2.91% 0.70% 1.94% -13.73% -
ROE 4.01% 2.88% 2.24% 0.56% 0.12% 0.18% -1.96% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 22.28 26.66 25.78 23.86 21.35 11.38 17.91 -0.23%
EPS 4.33 3.40 2.60 0.70 0.15 0.41 -2.46 -
DPS 2.00 2.00 1.00 1.00 1.00 1.00 0.00 -100.00%
NAPS 1.07 1.18 1.16 1.23 1.23 1.23 1.2558 0.17%
Adjusted Per Share Value based on latest NOSH - 151,818
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 22.12 21.39 20.84 19.45 17.49 17.11 14.35 -0.45%
EPS 4.26 2.73 2.10 0.57 0.12 0.33 -1.97 -
DPS 1.99 1.60 0.81 0.82 0.82 1.50 0.00 -100.00%
NAPS 1.0625 0.9466 0.9378 1.0028 1.0073 1.8497 1.0062 -0.05%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.49 0.53 0.52 0.48 0.51 0.50 0.00 -
P/RPS 2.20 1.99 2.02 2.01 2.39 4.39 0.00 -100.00%
P/EPS 11.41 15.59 20.00 69.21 340.00 226.84 0.00 -100.00%
EY 8.76 6.42 5.00 1.44 0.29 0.44 0.00 -100.00%
DY 4.08 3.77 1.92 2.08 1.96 2.00 0.00 -100.00%
P/NAPS 0.46 0.45 0.45 0.39 0.41 0.41 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 16/02/06 22/02/05 19/02/04 24/02/03 26/02/02 23/02/01 29/02/00 -
Price 0.48 0.50 0.53 0.45 0.50 0.47 1.13 -
P/RPS 2.15 1.88 2.06 1.89 2.34 4.13 6.31 1.15%
P/EPS 11.18 14.71 20.38 64.88 333.33 213.23 -45.93 -
EY 8.94 6.80 4.91 1.54 0.30 0.47 -2.18 -
DY 4.17 4.00 1.89 2.22 2.00 2.13 0.00 -100.00%
P/NAPS 0.45 0.42 0.46 0.37 0.41 0.38 0.90 0.73%

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