[GCE] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
08-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 1.74%
YoY- 58.44%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 28,426 32,014 32,404 36,102 37,650 39,620 46,265 -7.79%
PBT -2,818 1,421 3,096 15,292 5,408 6,054 11,240 -
Tax -104 -1,710 -683 -1,859 3,137 -1,734 -2,888 -42.50%
NP -2,922 -289 2,413 13,433 8,545 4,320 8,352 -
-
NP to SH -2,965 -459 2,231 13,258 8,368 4,192 8,148 -
-
Tax Rate - 120.34% 22.06% 12.16% -58.01% 28.64% 25.69% -
Total Cost 31,348 32,303 29,991 22,669 29,105 35,300 37,913 -3.11%
-
Net Worth 246,195 254,132 261,716 267,922 260,042 181,999 285,999 -2.46%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 38 39 7,880 7,880 7,880 5,931 5,901 -56.83%
Div Payout % 0.00% 0.00% 353.21% 59.44% 94.17% 141.49% 72.43% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 246,195 254,132 261,716 267,922 260,042 181,999 285,999 -2.46%
NOSH 197,002 197,002 196,779 197,002 197,002 140,000 220,000 -1.82%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -10.28% -0.90% 7.45% 37.21% 22.70% 10.90% 18.05% -
ROE -1.20% -0.18% 0.85% 4.95% 3.22% 2.30% 2.85% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 14.43 16.25 16.47 18.33 19.11 28.30 21.03 -6.07%
EPS -1.51 -0.23 1.13 6.73 4.25 2.99 3.70 -
DPS 0.02 0.02 4.00 4.00 4.00 4.24 2.68 -55.76%
NAPS 1.25 1.29 1.33 1.36 1.32 1.30 1.30 -0.65%
Adjusted Per Share Value based on latest NOSH - 197,002
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 14.43 16.25 16.45 18.33 19.11 20.11 23.48 -7.78%
EPS -1.51 -0.23 1.13 6.73 4.25 2.13 4.14 -
DPS 0.02 0.02 4.00 4.00 4.00 3.01 3.00 -56.58%
NAPS 1.2497 1.29 1.3285 1.36 1.32 0.9238 1.4518 -2.46%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.60 0.74 0.905 0.735 0.68 0.64 0.69 -
P/RPS 4.16 4.55 5.50 4.01 3.56 2.26 3.28 4.03%
P/EPS -39.86 -317.61 79.82 10.92 16.01 21.37 18.63 -
EY -2.51 -0.31 1.25 9.16 6.25 4.68 5.37 -
DY 0.03 0.03 4.42 5.44 5.88 6.62 3.89 -55.51%
P/NAPS 0.48 0.57 0.68 0.54 0.52 0.49 0.53 -1.63%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 10/05/16 06/05/15 07/05/14 08/05/13 08/05/12 11/05/11 11/05/10 -
Price 0.55 0.75 0.96 0.79 0.64 0.62 0.67 -
P/RPS 3.81 4.62 5.83 4.31 3.35 2.19 3.19 3.00%
P/EPS -36.53 -321.90 84.67 11.74 15.07 20.71 18.09 -
EY -2.74 -0.31 1.18 8.52 6.64 4.83 5.53 -
DY 0.04 0.03 4.17 5.06 6.25 6.83 4.00 -53.55%
P/NAPS 0.44 0.58 0.72 0.58 0.48 0.48 0.52 -2.74%

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