[GCE] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
11-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -16.62%
YoY- 140.49%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 27,535 30,387 32,338 34,485 36,209 39,116 41,680 -6.67%
PBT -3,470 -421 1,544 13,344 6,436 6,158 7,916 -
Tax -1,064 -1,393 -351 -1,946 -1,608 3,194 -1,897 -9.17%
NP -4,534 -1,814 1,193 11,398 4,828 9,352 6,019 -
-
NP to SH -4,566 -1,944 1,030 11,202 4,658 9,208 5,881 -
-
Tax Rate - - 22.73% 14.58% 24.98% -51.87% 23.96% -
Total Cost 32,069 32,201 31,145 23,087 31,381 29,764 35,661 -1.75%
-
Net Worth 239,173 248,222 254,132 260,042 258,072 257,839 256,240 -1.14%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 38 39 7,880 7,880 7,880 5,931 5,901 -56.83%
Div Payout % 0.00% 0.00% 765.06% 70.35% 169.17% 64.41% 100.35% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 239,173 248,222 254,132 260,042 258,072 257,839 256,240 -1.14%
NOSH 197,002 197,002 197,002 197,002 197,002 196,824 198,636 -0.13%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -16.47% -5.97% 3.69% 33.05% 13.33% 23.91% 14.44% -
ROE -1.91% -0.78% 0.41% 4.31% 1.80% 3.57% 2.30% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 14.05 15.42 16.42 17.50 18.38 19.87 20.98 -6.45%
EPS -2.33 -0.99 0.52 5.69 2.36 4.68 2.96 -
DPS 0.02 0.02 4.00 4.00 4.00 3.01 2.97 -56.51%
NAPS 1.22 1.26 1.29 1.32 1.31 1.31 1.29 -0.92%
Adjusted Per Share Value based on latest NOSH - 197,002
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 13.98 15.42 16.42 17.50 18.38 19.86 21.16 -6.66%
EPS -2.32 -0.99 0.52 5.69 2.36 4.67 2.99 -
DPS 0.02 0.02 4.00 4.00 4.00 3.01 3.00 -56.58%
NAPS 1.2141 1.26 1.29 1.32 1.31 1.3088 1.3007 -1.14%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.52 0.60 0.89 0.95 0.77 0.61 0.65 -
P/RPS 3.70 3.89 5.42 5.43 4.19 3.07 3.10 2.98%
P/EPS -22.33 -60.80 170.23 16.71 32.57 13.04 21.95 -
EY -4.48 -1.64 0.59 5.99 3.07 7.67 4.55 -
DY 0.04 0.03 4.49 4.21 5.19 4.94 4.57 -54.57%
P/NAPS 0.43 0.48 0.69 0.72 0.59 0.47 0.50 -2.48%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 09/11/16 09/11/15 10/11/14 11/11/13 07/11/12 09/11/11 08/11/10 -
Price 0.52 0.615 0.84 1.03 0.76 0.66 0.66 -
P/RPS 3.70 3.99 5.12 5.88 4.13 3.32 3.15 2.71%
P/EPS -22.33 -62.32 160.66 18.11 32.14 14.11 22.29 -
EY -4.48 -1.60 0.62 5.52 3.11 7.09 4.49 -
DY 0.04 0.03 4.76 3.88 5.26 4.57 4.50 -54.45%
P/NAPS 0.43 0.49 0.65 0.78 0.58 0.50 0.51 -2.80%

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