[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
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 44,527 42,861 42,355 39,497 35,418 35,150 30,693 6.39%
PBT 9,103 6,446 5,964 2,329 380 223 -1,727 -
Tax -695 -332 -540 176 53 1,298 2,001 -
NP 8,408 6,114 5,424 2,505 433 1,521 274 76.89%
-
NP to SH 8,156 6,063 5,424 2,505 433 628 -1,776 -
-
Tax Rate 7.63% 5.15% 9.05% -7.56% -13.95% -582.06% - -
Total Cost 36,119 36,747 36,931 36,992 34,985 33,629 30,419 2.90%
-
Net Worth 236,064 221,808 186,144 184,067 193,414 202,950 199,858 2.81%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 3,961 3,204 1,713 1,518 1,645 2,885 - -
Div Payout % 48.58% 52.85% 31.59% 60.61% 380.01% 459.51% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 236,064 221,808 186,144 184,067 193,414 202,950 199,858 2.81%
NOSH 196,720 191,214 159,097 158,679 158,536 165,000 161,176 3.37%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 18.88% 14.26% 12.81% 6.34% 1.22% 4.33% 0.89% -
ROE 3.45% 2.73% 2.91% 1.36% 0.22% 0.31% -0.89% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 22.63 22.42 26.62 24.89 22.34 21.30 19.04 2.91%
EPS 4.15 3.17 3.41 1.58 0.27 0.38 -1.10 -
DPS 2.01 1.68 1.08 0.96 1.04 1.75 0.00 -
NAPS 1.20 1.16 1.17 1.16 1.22 1.23 1.24 -0.54%
Adjusted Per Share Value based on latest NOSH - 158,679
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 22.60 21.76 21.50 20.05 17.98 17.84 15.58 6.39%
EPS 4.14 3.08 2.75 1.27 0.22 0.32 -0.90 -
DPS 2.01 1.63 0.87 0.77 0.84 1.46 0.00 -
NAPS 1.1983 1.1259 0.9449 0.9343 0.9818 1.0302 1.0145 2.81%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
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%
P/EPS 12.06 14.82 14.67 31.67 252.63 128.74 -70.79 -
EY 8.29 6.75 6.82 3.16 0.40 0.78 -1.41 -
DY 4.03 3.57 2.15 1.91 1.50 3.57 0.00 -
P/NAPS 0.42 0.41 0.43 0.43 0.57 0.40 0.63 -6.53%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
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%
P/EPS 12.06 14.51 14.37 34.84 216.02 134.00 -63.53 -
EY 8.29 6.89 6.96 2.87 0.46 0.75 -1.57 -
DY 4.03 3.64 2.20 1.74 1.76 3.43 0.00 -
P/NAPS 0.42 0.40 0.42 0.47 0.48 0.41 0.56 -4.67%

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