[GCE] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 244.37%
YoY- 46.86%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 29,837 31,523 33,378 36,124 39,035 39,502 49,147 -7.97%
PBT -1,554 925 4,339 14,933 9,547 6,052 13,466 -
Tax -296 -1,568 -991 -1,744 -509 -1,743 -3,404 -33.42%
NP -1,850 -643 3,348 13,189 9,038 4,309 10,062 -
-
NP to SH -1,928 -799 3,128 13,031 8,873 4,200 9,824 -
-
Tax Rate - 169.51% 22.84% 11.68% 5.33% 28.80% 25.28% -
Total Cost 31,687 32,166 30,030 22,935 29,997 35,193 39,085 -3.43%
-
Net Worth 248,222 254,132 263,982 267,922 260,042 256,338 255,935 -0.50%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 39 39 7,880 7,880 7,880 5,915 5,906 -56.66%
Div Payout % 0.00% 0.00% 251.92% 60.47% 88.81% 140.85% 60.12% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 248,222 254,132 263,982 267,922 260,042 256,338 255,935 -0.50%
NOSH 197,002 197,002 197,002 197,002 197,002 197,183 196,873 0.01%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -6.20% -2.04% 10.03% 36.51% 23.15% 10.91% 20.47% -
ROE -0.78% -0.31% 1.18% 4.86% 3.41% 1.64% 3.84% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 15.15 16.00 16.94 18.34 19.81 20.03 24.96 -7.98%
EPS -0.98 -0.41 1.59 6.61 4.50 2.13 4.99 -
DPS 0.02 0.02 4.00 4.00 4.00 3.00 3.00 -56.60%
NAPS 1.26 1.29 1.34 1.36 1.32 1.30 1.30 -0.51%
Adjusted Per Share Value based on latest NOSH - 197,002
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 15.15 16.00 16.94 18.34 19.81 20.05 24.95 -7.97%
EPS -0.98 -0.41 1.59 6.61 4.50 2.13 4.99 -
DPS 0.02 0.02 4.00 4.00 4.00 3.00 3.00 -56.60%
NAPS 1.26 1.29 1.34 1.36 1.32 1.3012 1.2992 -0.50%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.615 0.955 0.925 0.75 0.70 0.64 0.67 -
P/RPS 4.06 5.97 5.46 4.09 3.53 3.19 2.68 7.16%
P/EPS -62.84 -235.47 58.26 11.34 15.54 30.05 13.43 -
EY -1.59 -0.42 1.72 8.82 6.43 3.33 7.45 -
DY 0.03 0.02 4.32 5.33 5.71 4.69 4.48 -56.56%
P/NAPS 0.49 0.74 0.69 0.55 0.53 0.49 0.52 -0.98%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 24/02/14 25/02/13 23/02/12 23/02/11 23/02/10 -
Price 0.65 0.845 0.95 0.71 0.65 0.68 0.71 -
P/RPS 4.29 5.28 5.61 3.87 3.28 3.39 2.84 7.11%
P/EPS -66.42 -208.34 59.83 10.73 14.43 31.92 14.23 -
EY -1.51 -0.48 1.67 9.32 6.93 3.13 7.03 -
DY 0.03 0.02 4.21 5.63 6.15 4.41 4.23 -56.15%
P/NAPS 0.52 0.66 0.71 0.52 0.49 0.52 0.55 -0.93%

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