[GCE] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
02-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 17.2%
YoY- 7.64%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 15,587 12,938 13,159 12,229 11,342 11,060 9,726 8.17%
PBT 6,102 3,142 4,046 2,694 2,473 1,927 895 37.68%
Tax -630 -115 -134 -214 -169 -136 -40 58.29%
NP 5,472 3,027 3,912 2,480 2,304 1,791 855 36.23%
-
NP to SH 5,365 2,961 3,842 2,480 2,304 1,791 855 35.79%
-
Tax Rate 10.32% 3.66% 3.31% 7.94% 6.83% 7.06% 4.47% -
Total Cost 10,115 9,911 9,247 9,749 9,038 9,269 8,871 2.21%
-
Net Worth 222,884 236,880 228,179 188,799 187,199 196,690 194,749 2.27%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 222,884 236,880 228,179 188,799 187,199 196,690 194,749 2.27%
NOSH 197,242 197,400 195,025 160,000 159,999 159,910 158,333 3.72%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 35.11% 23.40% 29.73% 20.28% 20.31% 16.19% 8.79% -
ROE 2.41% 1.25% 1.68% 1.31% 1.23% 0.91% 0.44% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 7.90 6.55 6.75 7.64 7.09 6.92 6.14 4.28%
EPS 2.72 1.50 1.97 1.55 1.44 1.12 0.54 30.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.20 1.17 1.18 1.17 1.23 1.23 -1.40%
Adjusted Per Share Value based on latest NOSH - 160,000
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 7.91 6.57 6.68 6.21 5.76 5.61 4.94 8.15%
EPS 2.72 1.50 1.95 1.26 1.17 0.91 0.43 35.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1314 1.2024 1.1583 0.9584 0.9502 0.9984 0.9886 2.27%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.71 0.53 0.46 0.49 0.51 0.63 0.38 -
P/RPS 8.98 8.09 6.82 6.41 7.19 9.11 6.19 6.39%
P/EPS 26.10 35.33 23.35 31.61 35.42 56.25 70.37 -15.23%
EY 3.83 2.83 4.28 3.16 2.82 1.78 1.42 17.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.44 0.39 0.42 0.44 0.51 0.31 12.53%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 07/11/07 06/11/06 08/11/05 02/11/04 17/11/03 20/11/02 15/11/01 -
Price 0.73 0.52 0.43 0.49 0.54 0.50 0.49 -
P/RPS 9.24 7.93 6.37 6.41 7.62 7.23 7.98 2.47%
P/EPS 26.84 34.67 21.83 31.61 37.50 44.64 90.74 -18.36%
EY 3.73 2.88 4.58 3.16 2.67 2.24 1.10 22.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.43 0.37 0.42 0.46 0.41 0.40 8.42%

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