Highlights

[GCE] QoQ Quarter Result on 2009-12-31 [#4]

Stock [GCE]: GRAND CENTRAL ENTERPRISES BHD
Announcement Date 23-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     263.95%    YoY -     88.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 9,421 10,357 8,197 13,705 10,803 13,560 11,079 -10.23%
  QoQ % -9.04% 26.35% -40.19% 26.86% -20.33% 22.39% -
  Horiz. % 85.03% 93.48% 73.99% 123.70% 97.51% 122.39% 100.00%
PBT 1,154 1,826 326 4,610 1,624 4,680 2,552 -41.06%
  QoQ % -36.80% 460.12% -92.93% 183.87% -65.30% 83.39% -
  Horiz. % 45.22% 71.55% 12.77% 180.64% 63.64% 183.39% 100.00%
Tax -261 -664 -292 -680 -545 -1,371 -808 -52.89%
  QoQ % 60.69% -127.40% 57.06% -24.77% 60.25% -69.68% -
  Horiz. % 32.30% 82.18% 36.14% 84.16% 67.45% 169.68% 100.00%
NP 893 1,162 34 3,930 1,079 3,309 1,744 -35.97%
  QoQ % -23.15% 3,317.65% -99.13% 264.23% -67.39% 89.74% -
  Horiz. % 51.20% 66.63% 1.95% 225.34% 61.87% 189.74% 100.00%
NP to SH 874 1,149 22 3,836 1,054 3,236 1,698 -35.75%
  QoQ % -23.93% 5,122.73% -99.43% 263.95% -67.43% 90.58% -
  Horiz. % 51.47% 67.67% 1.30% 225.91% 62.07% 190.58% 100.00%
Tax Rate 22.62 % 36.36 % 89.57 % 14.75 % 33.56 % 29.29 % 31.66 % -20.06%
  QoQ % -37.79% -59.41% 507.25% -56.05% 14.58% -7.49% -
  Horiz. % 71.45% 114.85% 282.91% 46.59% 106.00% 92.51% 100.00%
Total Cost 8,528 9,195 8,163 9,775 9,724 10,251 9,335 -5.84%
  QoQ % -7.25% 12.64% -16.49% 0.52% -5.14% 9.81% -
  Horiz. % 91.36% 98.50% 87.45% 104.71% 104.17% 109.81% 100.00%
Net Worth 256,240 255,553 285,999 255,733 249,837 252,565 252,725 0.92%
  QoQ % 0.27% -10.65% 11.84% 2.36% -1.08% -0.06% -
  Horiz. % 101.39% 101.12% 113.17% 101.19% 98.86% 99.94% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 5,901 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 153.85 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 256,240 255,553 285,999 255,733 249,837 252,565 252,725 0.92%
  QoQ % 0.27% -10.65% 11.84% 2.36% -1.08% -0.06% -
  Horiz. % 101.39% 101.12% 113.17% 101.19% 98.86% 99.94% 100.00%
NOSH 198,636 198,103 220,000 196,717 195,185 197,317 197,441 0.40%
  QoQ % 0.27% -9.95% 11.84% 0.79% -1.08% -0.06% -
  Horiz. % 100.60% 100.34% 111.43% 99.63% 98.86% 99.94% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.48 % 11.22 % 0.41 % 28.68 % 9.99 % 24.40 % 15.74 % -28.66%
  QoQ % -15.51% 2,636.59% -98.57% 187.09% -59.06% 55.02% -
  Horiz. % 60.23% 71.28% 2.60% 182.21% 63.47% 155.02% 100.00%
ROE 0.34 % 0.45 % 0.01 % 1.50 % 0.42 % 1.28 % 0.67 % -36.35%
  QoQ % -24.44% 4,400.00% -99.33% 257.14% -67.19% 91.04% -
  Horiz. % 50.75% 67.16% 1.49% 223.88% 62.69% 191.04% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.74 5.23 3.73 6.97 5.53 6.87 5.61 -10.62%
  QoQ % -9.37% 40.21% -46.48% 26.04% -19.51% 22.46% -
  Horiz. % 84.49% 93.23% 66.49% 124.24% 98.57% 122.46% 100.00%
EPS 0.44 0.58 0.01 1.95 0.54 1.64 0.86 -36.00%
  QoQ % -24.14% 5,700.00% -99.49% 261.11% -67.07% 90.70% -
  Horiz. % 51.16% 67.44% 1.16% 226.74% 62.79% 190.70% 100.00%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.2900 1.2900 1.3000 1.3000 1.2800 1.2800 1.2800 0.52%
  QoQ % 0.00% -0.77% 0.00% 1.56% 0.00% 0.00% -
  Horiz. % 100.78% 100.78% 101.56% 101.56% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 197,002
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.78 5.26 4.16 6.96 5.48 6.88 5.62 -10.22%
  QoQ % -9.13% 26.44% -40.23% 27.01% -20.35% 22.42% -
  Horiz. % 85.05% 93.59% 74.02% 123.84% 97.51% 122.42% 100.00%
EPS 0.44 0.58 0.01 1.95 0.54 1.64 0.86 -36.00%
  QoQ % -24.14% 5,700.00% -99.49% 261.11% -67.07% 90.70% -
  Horiz. % 51.16% 67.44% 1.16% 226.74% 62.79% 190.70% 100.00%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.3007 1.2972 1.4518 1.2981 1.2682 1.2820 1.2829 0.92%
  QoQ % 0.27% -10.65% 11.84% 2.36% -1.08% -0.07% -
  Horiz. % 101.39% 101.11% 113.17% 101.18% 98.85% 99.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.6500 0.6800 0.6900 0.6700 0.7100 0.7200 0.6600 -
P/RPS 13.70 13.01 18.52 9.62 12.83 10.48 11.76 10.71%
  QoQ % 5.30% -29.75% 92.52% -25.02% 22.42% -10.88% -
  Horiz. % 116.50% 110.63% 157.48% 81.80% 109.10% 89.12% 100.00%
P/EPS 147.73 117.24 6,900.00 34.36 131.48 43.90 76.74 54.69%
  QoQ % 26.01% -98.30% 19,981.49% -73.87% 199.50% -42.79% -
  Horiz. % 192.51% 152.78% 8,991.40% 44.77% 171.33% 57.21% 100.00%
EY 0.68 0.85 0.01 2.91 0.76 2.28 1.30 -35.05%
  QoQ % -20.00% 8,400.00% -99.66% 282.89% -66.67% 75.38% -
  Horiz. % 52.31% 65.38% 0.77% 223.85% 58.46% 175.38% 100.00%
DY 0.00 0.00 0.00 4.48 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.50 0.53 0.53 0.52 0.55 0.56 0.52 -2.58%
  QoQ % -5.66% 0.00% 1.92% -5.45% -1.79% 7.69% -
  Horiz. % 96.15% 101.92% 101.92% 100.00% 105.77% 107.69% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 08/11/10 10/08/10 11/05/10 23/02/10 11/11/09 11/08/09 12/05/09 -
Price 0.6600 0.6500 0.6700 0.7100 0.6600 0.7200 0.7000 -
P/RPS 13.92 12.43 17.98 10.19 11.92 10.48 12.47 7.60%
  QoQ % 11.99% -30.87% 76.45% -14.51% 13.74% -15.96% -
  Horiz. % 111.63% 99.68% 144.19% 81.72% 95.59% 84.04% 100.00%
P/EPS 150.00 112.07 6,700.00 36.41 122.22 43.90 81.40 50.25%
  QoQ % 33.84% -98.33% 18,301.54% -70.21% 178.41% -46.07% -
  Horiz. % 184.28% 137.68% 8,230.96% 44.73% 150.15% 53.93% 100.00%
EY 0.67 0.89 0.01 2.75 0.82 2.28 1.23 -33.28%
  QoQ % -24.72% 8,800.00% -99.64% 235.37% -64.04% 85.37% -
  Horiz. % 54.47% 72.36% 0.81% 223.58% 66.67% 185.37% 100.00%
DY 0.00 0.00 0.00 4.23 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.51 0.50 0.52 0.55 0.52 0.56 0.55 -4.90%
  QoQ % 2.00% -3.85% -5.45% 5.77% -7.14% 1.82% -
  Horiz. % 92.73% 90.91% 94.55% 100.00% 94.55% 101.82% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

387  354  510  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 INNATURE 0.655-0.065 
 PWRWELL 0.375+0.01 
 DGB 0.055-0.015 
 MYEG 1.29+0.06 
 XOX 0.050.00 
 SANICHI-WE 0.005-0.005 
 MTOUCHE 0.19-0.005 
 ARMADA 0.40+0.01 
 SAPNRG 0.240.00 
 SANICHI 0.055+0.005 
Partners & Brokers