[GCE] YoY TTM Result on 31-Mar-2003 [#1]

Stock

[GCE] GRAND CENTRAL ENTERPRISES BHD

Announcement Date

27-May-2003

Admission Sponsor

Sponsor

Financial Year

31-Dec-2003

Quarter

31-Mar-2003 [#1]

Profit Trend

QoQ- 107.35%

YoY- 2061.02%

Quarter Report

GCE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
TTM Result
Revenue	44,069	42,633	40,787	39,646	34,338	34,915	27,511	8.16%
YoY %	3.37%	4.53%	2.88%	15.46%	-1.65%	26.91%	-	-
Horiz. %	160.19%	154.97%	148.26%	144.11%	124.82%	126.91%	100.00%	-
PBT	9,244	5,858	4,603	2,265	-377	510	-4,724	-
YoY %	57.80%	27.26%	103.22%	700.80%	-173.92%	110.80%	-	-
Horiz. %	-195.68%	-124.01%	-97.44%	-47.95%	7.98%	-10.80%	100.00%	-
Tax	-640	-356	-454	49	259	1,186	4,724	-
YoY %	-79.78%	21.59%	-1,026.53%	-81.08%	-78.16%	-74.89%	-	-
Horiz. %	-13.55%	-7.54%	-9.61%	1.04%	5.48%	25.11%	100.00%	-
NP	8,604	5,502	4,149	2,314	-118	1,696	0	-
YoY %	56.38%	32.61%	79.30%	2,061.02%	-106.96%	0.00%	-	-
Horiz. %	507.31%	324.41%	244.63%	136.44%	-6.96%	100.00%	-	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,374	5,502	4,149	2,314	-118	803	-4,592	-
YoY %	52.20%	32.61%	79.30%	2,061.02%	-114.69%	117.49%	-	-
Horiz. %	-182.36%	-119.82%	-90.35%	-50.39%	2.57%	-17.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.92%	6.08%	9.86%	-2.16%	-	-232.55%	-	-
YoY %	13.82%	-38.34%	556.48%	0.00%	-	0.00%	-	-
Horiz. %	-2.98%	-2.61%	-4.24%	0.93%	-	100.00%	-	-
Total Cost	35,465	37,131	36,638	37,332	34,456	33,219	27,511	4.32%
YoY %	-4.49%	1.35%	-1.86%	8.35%	3.72%	20.75%	-	-
Horiz. %	128.91%	134.97%	133.18%	135.70%	125.24%	120.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	238,949	201,249	139,199	196,800	194,883	196,141	194,377	3.49%
YoY %	18.73%	44.58%	-29.27%	0.98%	-0.64%	0.91%	-	-
Horiz. %	122.93%	103.54%	71.61%	101.25%	100.26%	100.91%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	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 %	47.31%	58.23%	41.30%	65.61%	0.00%	359.37%	-	-
YoY %	-18.75%	40.99%	-37.05%	0.00%	0.00%	0.00%	-	-
Horiz. %	13.16%	16.20%	11.49%	18.26%	0.00%	100.00%	-	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	238,949	201,249	139,199	196,800	194,883	196,141	194,377	3.49%
YoY %	18.73%	44.58%	-29.27%	0.98%	-0.64%	0.91%	-	-
Horiz. %	122.93%	103.54%	71.61%	101.25%	100.26%	100.91%	100.00%	-
NOSH	202,500	175,000	120,000	160,000	159,740	159,464	158,030	4.21%
YoY %	15.71%	45.83%	-25.00%	0.16%	0.17%	0.91%	-	-
Horiz. %	128.14%	110.74%	75.93%	101.25%	101.08%	100.91%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	19.52%	12.91%	10.17%	5.84%	-0.34%	4.86%	0.00%	-
YoY %	51.20%	26.94%	74.14%	1,817.65%	-107.00%	0.00%	-	-
Horiz. %	401.65%	265.64%	209.26%	120.16%	-7.00%	100.00%	-	-
ROE	3.50%	2.73%	2.98%	1.18%	-0.06%	0.41%	-2.36%	-
YoY %	28.21%	-8.39%	152.54%	2,066.67%	-114.63%	117.37%	-	-
Horiz. %	-148.31%	-115.68%	-126.27%	-50.00%	2.54%	-17.37%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Per Share
RPS	21.76	24.36	33.99	24.78	21.50	21.90	17.41	3.78%
YoY %	-10.67%	-28.33%	37.17%	15.26%	-1.83%	25.79%	-	-
Horiz. %	124.99%	139.92%	195.23%	142.33%	123.49%	125.79%	100.00%	-
EPS	4.14	3.14	3.46	1.45	-0.07	0.50	-2.91	-
YoY %	31.85%	-9.25%	138.62%	2,171.43%	-114.00%	117.18%	-	-
Horiz. %	-142.27%	-107.90%	-118.90%	-49.83%	2.41%	-17.18%	100.00%	-
DPS	1.96	1.83	1.43	0.95	1.03	1.81	0.00	-
YoY %	7.10%	27.97%	50.53%	-7.77%	-43.09%	0.00%	-	-
Horiz. %	108.29%	101.10%	79.01%	52.49%	56.91%	100.00%	-	-
NAPS	1.18	1.15	1.16	1.23	1.22	1.23	1.23	-0.68%
YoY %	2.61%	-0.86%	-5.69%	0.82%	-0.81%	0.00%	-	-
Horiz. %	95.93%	93.50%	94.31%	100.00%	99.19%	100.00%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 160,000
RPS	22.37	21.64	20.70	20.12	17.43	17.72	13.96	8.17%
YoY %	3.37%	4.54%	2.88%	15.43%	-1.64%	26.93%	-	-
Horiz. %	160.24%	155.01%	148.28%	144.13%	124.86%	126.93%	100.00%	-
EPS	4.25	2.79	2.11	1.17	-0.06	0.41	-2.33	-
YoY %	52.33%	32.23%	80.34%	2,050.00%	-114.63%	117.60%	-	-
Horiz. %	-182.40%	-119.74%	-90.56%	-50.21%	2.58%	-17.60%	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	1.2129	1.0216	0.7066	0.999	0.9892	0.9956	0.9867	3.49%
YoY %	18.73%	44.58%	-29.27%	0.99%	-0.64%	0.90%	-	-
Horiz. %	122.92%	103.54%	71.61%	101.25%	100.25%	100.90%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	30/03/01	31/03/00	-
Price	0.50	0.50	0.54	0.50	0.49	0.40	1.12	-
P/RPS	2.30	2.05	1.59	2.02	2.28	1.83	6.43	-15.74%
YoY %	12.20%	28.93%	-21.29%	-11.40%	24.59%	-71.54%	-	-
Horiz. %	35.77%	31.88%	24.73%	31.42%	35.46%	28.46%	100.00%	-
P/EPS	12.09	15.90	15.62	34.57	-663.33	79.43	-38.54	-
YoY %	-23.96%	1.79%	-54.82%	105.21%	-935.11%	306.10%	-	-
Horiz. %	-31.37%	-41.26%	-40.53%	-89.70%	1,721.15%	-206.10%	100.00%	-
EY	8.27	6.29	6.40	2.89	-0.15	1.26	-2.59	-
YoY %	31.48%	-1.72%	121.45%	2,026.67%	-111.90%	148.65%	-	-
Horiz. %	-319.31%	-242.86%	-247.10%	-111.58%	5.79%	-48.65%	100.00%	-
DY	3.91	3.66	2.64	1.90	2.10	4.52	0.00	-
YoY %	6.83%	38.64%	38.95%	-9.52%	-53.54%	0.00%	-	-
Horiz. %	86.50%	80.97%	58.41%	42.04%	46.46%	100.00%	-	-
P/NAPS	0.42	0.43	0.47	0.41	0.40	0.33	0.91	-12.08%
YoY %	-2.33%	-8.51%	14.63%	2.50%	21.21%	-63.74%	-	-
Horiz. %	46.15%	47.25%	51.65%	45.05%	43.96%	36.26%	100.00%	-

	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	19/05/06	09/05/05	29/04/04	27/05/03	23/05/02	18/05/01	-	-
Price	0.50	0.46	0.53	0.46	0.67	0.43	0.00	-
P/RPS	2.30	1.89	1.56	1.86	3.12	1.96	0.00	-
YoY %	21.69%	21.15%	-16.13%	-40.38%	59.18%	0.00%	-	-
Horiz. %	117.35%	96.43%	79.59%	94.90%	159.18%	100.00%	-	-
P/EPS	12.09	14.63	15.33	31.81	-907.00	85.39	0.00	-
YoY %	-17.36%	-4.57%	-51.81%	103.51%	-1,162.19%	0.00%	-	-
Horiz. %	14.16%	17.13%	17.95%	37.25%	-1,062.19%	100.00%	-	-
EY	8.27	6.83	6.52	3.14	-0.11	1.17	0.00	-
YoY %	21.08%	4.75%	107.64%	2,954.55%	-109.40%	0.00%	-	-
Horiz. %	706.84%	583.76%	557.26%	268.38%	-9.40%	100.00%	-	-
DY	3.91	3.98	2.69	2.06	1.54	4.21	0.00	-
YoY %	-1.76%	47.96%	30.58%	33.77%	-63.42%	0.00%	-	-
Horiz. %	92.87%	94.54%	63.90%	48.93%	36.58%	100.00%	-	-
P/NAPS	0.42	0.40	0.46	0.37	0.55	0.35	0.00	-
YoY %	5.00%	-13.04%	24.32%	-32.73%	57.14%	0.00%	-	-
Horiz. %	120.00%	114.29%	131.43%	105.71%	157.14%	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