[GCE] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -67.7%
YoY- -22.08%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 14,103 12,393 10,238 10,449 11,561 10,288 8,748 8.28%
PBT 4,945 2,702 2,179 775 1,186 -512 -123 -
Tax -1,951 -614 -334 26 -158 417 304 -
NP 2,994 2,088 1,845 801 1,028 -95 181 59.58%
-
NP to SH 2,871 1,995 1,774 801 1,028 -95 181 58.47%
-
Tax Rate 39.45% 22.72% 15.33% -3.35% 13.32% - - -
Total Cost 11,109 10,305 8,393 9,648 10,533 10,383 8,567 4.42%
-
Net Worth 237,939 197,570 198,090 189,035 198,746 185,218 202,390 2.73%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 6,882 5,927 3,961 3,204 1,713 1,518 1,645 26.92%
Div Payout % 239.73% 297.10% 223.33% 400.00% 166.67% 0.00% 909.09% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 237,939 197,570 198,090 189,035 198,746 185,218 202,390 2.73%
NOSH 196,643 197,570 198,090 160,200 171,333 151,818 164,545 3.01%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 21.23% 16.85% 18.02% 7.67% 8.89% -0.92% 2.07% -
ROE 1.21% 1.01% 0.90% 0.42% 0.52% -0.05% 0.09% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 7.17 6.27 5.17 6.52 6.75 6.78 5.32 5.09%
EPS 1.46 1.01 0.91 0.50 0.60 -0.10 0.11 53.84%
DPS 3.50 3.00 2.00 2.00 1.00 1.00 1.00 23.20%
NAPS 1.21 1.00 1.00 1.18 1.16 1.22 1.23 -0.27%
Adjusted Per Share Value based on latest NOSH - 160,200
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 7.16 6.29 5.20 5.30 5.87 5.22 4.44 8.28%
EPS 1.46 1.01 0.90 0.41 0.52 -0.05 0.09 59.07%
DPS 3.49 3.01 2.01 1.63 0.87 0.77 0.84 26.77%
NAPS 1.2078 1.0029 1.0055 0.9596 1.0089 0.9402 1.0274 2.73%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.78 0.58 0.49 0.53 0.52 0.48 0.51 -
P/RPS 10.88 9.25 9.48 8.13 7.71 7.08 9.59 2.12%
P/EPS 53.42 57.44 54.72 106.00 86.67 -767.08 463.64 -30.23%
EY 1.87 1.74 1.83 0.94 1.15 -0.13 0.22 42.83%
DY 4.49 5.17 4.08 3.77 1.92 2.08 1.96 14.80%
P/NAPS 0.64 0.58 0.49 0.45 0.45 0.39 0.41 7.70%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 15/03/07 16/02/06 22/02/05 19/02/04 24/02/03 26/02/02 -
Price 0.72 0.58 0.48 0.50 0.53 0.45 0.50 -
P/RPS 10.04 9.25 9.29 7.67 7.85 6.64 9.40 1.10%
P/EPS 49.32 57.44 53.60 100.00 88.33 -719.14 454.55 -30.92%
EY 2.03 1.74 1.87 1.00 1.13 -0.14 0.22 44.80%
DY 4.86 5.17 4.17 4.00 1.89 2.22 2.00 15.94%
P/NAPS 0.60 0.58 0.48 0.42 0.46 0.37 0.41 6.54%

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