[GCE] YoY TTM Result on 30-Jun-2003 [#2]

Stock

[GCE] GRAND CENTRAL ENTERPRISES BHD

Announcement Date

14-Aug-2003

Admission Sponsor

Sponsor

Financial Year

31-Dec-2003

Quarter

30-Jun-2003 [#2]

Profit Trend

QoQ- 8.25%

YoY- 478.52%

Quarter Report

GCE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
TTM Result
Revenue	44,527	42,861	42,355	39,497	35,418	35,150	30,693	6.39%
YoY %	3.89%	1.19%	7.24%	11.52%	0.76%	14.52%	-	-
Horiz. %	145.07%	139.64%	138.00%	128.68%	115.39%	114.52%	100.00%	-
PBT	9,103	6,446	5,964	2,329	380	223	-1,727	-
YoY %	41.22%	8.08%	156.08%	512.89%	70.40%	112.91%	-	-
Horiz. %	-527.10%	-373.25%	-345.34%	-134.86%	-22.00%	-12.91%	100.00%	-
Tax	-695	-332	-540	176	53	1,298	2,001	-
YoY %	-109.34%	38.52%	-406.82%	232.08%	-95.92%	-35.13%	-	-
Horiz. %	-34.73%	-16.59%	-26.99%	8.80%	2.65%	64.87%	100.00%	-
NP	8,408	6,114	5,424	2,505	433	1,521	274	76.89%
YoY %	37.52%	12.72%	116.53%	478.52%	-71.53%	455.11%	-	-
Horiz. %	3,068.61%	2,231.39%	1,979.56%	914.23%	158.03%	555.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,156	6,063	5,424	2,505	433	628	-1,776	-
YoY %	34.52%	11.78%	116.53%	478.52%	-31.05%	135.36%	-	-
Horiz. %	-459.23%	-341.39%	-305.41%	-141.05%	-24.38%	-35.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.63%	5.15%	9.05%	-7.56%	-13.95%	-582.06%	-	-
YoY %	48.16%	-43.09%	219.71%	45.81%	97.60%	0.00%	-	-
Horiz. %	-1.31%	-0.88%	-1.55%	1.30%	2.40%	100.00%	-	-
Total Cost	36,119	36,747	36,931	36,992	34,985	33,629	30,419	2.90%
YoY %	-1.71%	-0.50%	-0.16%	5.74%	4.03%	10.55%	-	-
Horiz. %	118.74%	120.80%	121.41%	121.61%	115.01%	110.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	236,064	221,808	186,144	184,067	193,414	202,950	199,858	2.81%
YoY %	6.43%	19.16%	1.13%	-4.83%	-4.70%	1.55%	-	-
Horiz. %	118.12%	110.98%	93.14%	92.10%	96.78%	101.55%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	3,961	3,204	1,713	1,518	1,645	2,885	-	-
YoY %	23.63%	87.04%	12.85%	-7.72%	-42.98%	0.00%	-	-
Horiz. %	137.30%	111.06%	59.38%	52.62%	57.02%	100.00%	-	-
Div Payout %	48.58%	52.85%	31.59%	60.61%	380.01%	459.51%	-	-
YoY %	-8.08%	67.30%	-47.88%	-84.05%	-17.30%	0.00%	-	-
Horiz. %	10.57%	11.50%	6.87%	13.19%	82.70%	100.00%	-	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	236,064	221,808	186,144	184,067	193,414	202,950	199,858	2.81%
YoY %	6.43%	19.16%	1.13%	-4.83%	-4.70%	1.55%	-	-
Horiz. %	118.12%	110.98%	93.14%	92.10%	96.78%	101.55%	100.00%	-
NOSH	196,720	191,214	159,097	158,679	158,536	165,000	161,176	3.37%
YoY %	2.88%	20.19%	0.26%	0.09%	-3.92%	2.37%	-	-
Horiz. %	122.05%	118.64%	98.71%	98.45%	98.36%	102.37%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	18.88%	14.26%	12.81%	6.34%	1.22%	4.33%	0.89%	-
YoY %	32.40%	11.32%	102.05%	419.67%	-71.82%	386.52%	-	-
Horiz. %	2,121.35%	1,602.25%	1,439.33%	712.36%	137.08%	486.52%	100.00%	-
ROE	3.45%	2.73%	2.91%	1.36%	0.22%	0.31%	-0.89%	-
YoY %	26.37%	-6.19%	113.97%	518.18%	-29.03%	134.83%	-	-
Horiz. %	-387.64%	-306.74%	-326.97%	-152.81%	-24.72%	-34.83%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	22.63	22.42	26.62	24.89	22.34	21.30	19.04	2.91%
YoY %	0.94%	-15.78%	6.95%	11.41%	4.88%	11.87%	-	-
Horiz. %	118.86%	117.75%	139.81%	130.72%	117.33%	111.87%	100.00%	-
EPS	4.15	3.17	3.41	1.58	0.27	0.38	-1.10	-
YoY %	30.91%	-7.04%	115.82%	485.19%	-28.95%	134.55%	-	-
Horiz. %	-377.27%	-288.18%	-310.00%	-143.64%	-24.55%	-34.55%	100.00%	-
DPS	2.01	1.68	1.08	0.96	1.04	1.75	0.00	-
YoY %	19.64%	55.56%	12.50%	-7.69%	-40.57%	0.00%	-	-
Horiz. %	114.86%	96.00%	61.71%	54.86%	59.43%	100.00%	-	-
NAPS	1.20	1.16	1.17	1.16	1.22	1.23	1.24	-0.54%
YoY %	3.45%	-0.85%	0.86%	-4.92%	-0.81%	-0.81%	-	-
Horiz. %	96.77%	93.55%	94.35%	93.55%	98.39%	99.19%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 158,679
RPS	22.60	21.76	21.50	20.05	17.98	17.84	15.58	6.39%
YoY %	3.86%	1.21%	7.23%	11.51%	0.78%	14.51%	-	-
Horiz. %	145.06%	139.67%	138.00%	128.69%	115.40%	114.51%	100.00%	-
EPS	4.14	3.08	2.75	1.27	0.22	0.32	-0.90	-
YoY %	34.42%	12.00%	116.54%	477.27%	-31.25%	135.56%	-	-
Horiz. %	-460.00%	-342.22%	-305.56%	-141.11%	-24.44%	-35.56%	100.00%	-
DPS	2.01	1.63	0.87	0.77	0.84	1.46	0.00	-
YoY %	23.31%	87.36%	12.99%	-8.33%	-42.47%	0.00%	-	-
Horiz. %	137.67%	111.64%	59.59%	52.74%	57.53%	100.00%	-	-
NAPS	1.1983	1.1259	0.9449	0.9343	0.9818	1.0302	1.0145	2.81%
YoY %	6.43%	19.16%	1.13%	-4.84%	-4.70%	1.55%	-	-
Horiz. %	118.12%	110.98%	93.14%	92.09%	96.78%	101.55%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	0.50	0.47	0.50	0.50	0.69	0.49	0.78	-
P/RPS	2.21	2.10	1.88	2.01	3.09	2.30	4.10	-9.78%
YoY %	5.24%	11.70%	-6.47%	-34.95%	34.35%	-43.90%	-	-
Horiz. %	53.90%	51.22%	45.85%	49.02%	75.37%	56.10%	100.00%	-
P/EPS	12.06	14.82	14.67	31.67	252.63	128.74	-70.79	-
YoY %	-18.62%	1.02%	-53.68%	-87.46%	96.23%	281.86%	-	-
Horiz. %	-17.04%	-20.94%	-20.72%	-44.74%	-356.87%	-181.86%	100.00%	-
EY	8.29	6.75	6.82	3.16	0.40	0.78	-1.41	-
YoY %	22.81%	-1.03%	115.82%	690.00%	-48.72%	155.32%	-	-
Horiz. %	-587.94%	-478.72%	-483.69%	-224.11%	-28.37%	-55.32%	100.00%	-
DY	4.03	3.57	2.15	1.91	1.50	3.57	0.00	-
YoY %	12.89%	66.05%	12.57%	27.33%	-57.98%	0.00%	-	-
Horiz. %	112.89%	100.00%	60.22%	53.50%	42.02%	100.00%	-	-
P/NAPS	0.42	0.41	0.43	0.43	0.57	0.40	0.63	-6.53%
YoY %	2.44%	-4.65%	0.00%	-24.56%	42.50%	-36.51%	-	-
Horiz. %	66.67%	65.08%	68.25%	68.25%	90.48%	63.49%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	08/08/06	10/08/05	12/08/04	14/08/03	23/08/02	10/08/01	30/08/00	-
Price	0.50	0.46	0.49	0.55	0.59	0.51	0.70	-
P/RPS	2.21	2.05	1.84	2.21	2.64	2.39	3.68	-8.14%
YoY %	7.80%	11.41%	-16.74%	-16.29%	10.46%	-35.05%	-	-
Horiz. %	60.05%	55.71%	50.00%	60.05%	71.74%	64.95%	100.00%	-
P/EPS	12.06	14.51	14.37	34.84	216.02	134.00	-63.53	-
YoY %	-16.88%	0.97%	-58.75%	-83.87%	61.21%	310.92%	-	-
Horiz. %	-18.98%	-22.84%	-22.62%	-54.84%	-340.03%	-210.92%	100.00%	-
EY	8.29	6.89	6.96	2.87	0.46	0.75	-1.57	-
YoY %	20.32%	-1.01%	142.51%	523.91%	-38.67%	147.77%	-	-
Horiz. %	-528.03%	-438.85%	-443.31%	-182.80%	-29.30%	-47.77%	100.00%	-
DY	4.03	3.64	2.20	1.74	1.76	3.43	0.00	-
YoY %	10.71%	65.45%	26.44%	-1.14%	-48.69%	0.00%	-	-
Horiz. %	117.49%	106.12%	64.14%	50.73%	51.31%	100.00%	-	-
P/NAPS	0.42	0.40	0.42	0.47	0.48	0.41	0.56	-4.67%
YoY %	5.00%	-4.76%	-10.64%	-2.08%	17.07%	-26.79%	-	-
Horiz. %	75.00%	71.43%	75.00%	83.93%	85.71%	73.21%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos