[GCE] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -55.38%
YoY- 1182.11%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 12,393 10,238 10,449 11,561 10,288 8,748 9,892 3.82%
PBT 2,702 2,179 775 1,186 -512 -123 529 31.21%
Tax -614 -334 26 -158 417 304 221 -
NP 2,088 1,845 801 1,028 -95 181 750 18.59%
-
NP to SH 1,995 1,774 801 1,028 -95 181 750 17.70%
-
Tax Rate 22.72% 15.33% -3.35% 13.32% - - -41.78% -
Total Cost 10,305 8,393 9,648 10,533 10,383 8,567 9,142 2.01%
-
Net Worth 197,570 198,090 189,035 198,746 185,218 202,390 354,942 -9.29%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 5,927 3,961 3,204 1,713 1,518 1,645 2,885 12.74%
Div Payout % 297.10% 223.33% 400.00% 166.67% 0.00% 909.09% 384.76% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 197,570 198,090 189,035 198,746 185,218 202,390 354,942 -9.29%
NOSH 197,570 198,090 160,200 171,333 151,818 164,545 288,571 -6.11%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 16.85% 18.02% 7.67% 8.89% -0.92% 2.07% 7.58% -
ROE 1.01% 0.90% 0.42% 0.52% -0.05% 0.09% 0.21% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 6.27 5.17 6.52 6.75 6.78 5.32 3.43 10.57%
EPS 1.01 0.91 0.50 0.60 -0.10 0.11 0.45 14.41%
DPS 3.00 2.00 2.00 1.00 1.00 1.00 1.00 20.08%
NAPS 1.00 1.00 1.18 1.16 1.22 1.23 1.23 -3.38%
Adjusted Per Share Value based on latest NOSH - 171,333
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 6.29 5.20 5.30 5.87 5.22 4.44 5.02 3.82%
EPS 1.01 0.90 0.41 0.52 -0.05 0.09 0.38 17.68%
DPS 3.01 2.01 1.63 0.87 0.77 0.84 1.46 12.80%
NAPS 1.0029 1.0055 0.9596 1.0089 0.9402 1.0274 1.8017 -9.29%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.58 0.49 0.53 0.52 0.48 0.51 0.50 -
P/RPS 9.25 9.48 8.13 7.71 7.08 9.59 14.59 -7.31%
P/EPS 57.44 54.72 106.00 86.67 -767.08 463.64 192.38 -18.23%
EY 1.74 1.83 0.94 1.15 -0.13 0.22 0.52 22.28%
DY 5.17 4.08 3.77 1.92 2.08 1.96 2.00 17.14%
P/NAPS 0.58 0.49 0.45 0.45 0.39 0.41 0.41 5.94%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 15/03/07 16/02/06 22/02/05 19/02/04 24/02/03 26/02/02 23/02/01 -
Price 0.58 0.48 0.50 0.53 0.45 0.50 0.47 -
P/RPS 9.25 9.29 7.67 7.85 6.64 9.40 13.71 -6.34%
P/EPS 57.44 53.60 100.00 88.33 -719.14 454.55 180.84 -17.39%
EY 1.74 1.87 1.00 1.13 -0.14 0.22 0.55 21.15%
DY 5.17 4.17 4.00 1.89 2.22 2.00 2.13 15.91%
P/NAPS 0.58 0.48 0.42 0.46 0.37 0.41 0.38 7.29%

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