Highlights

[GCE] QoQ Quarter Result on 2014-03-31 [#1]

Stock [GCE]: GRAND CENTRAL ENTERPRISES BHD
Announcement Date 07-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -154.79%    YoY -     -339.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 9,248 7,270 8,880 6,125 10,063 7,599 8,617 4.81%
  QoQ % 27.21% -18.13% 44.98% -39.13% 32.43% -11.81% -
  Horiz. % 107.32% 84.37% 103.05% 71.08% 116.78% 88.19% 100.00%
PBT 1,375 -353 965 -1,062 1,994 729 1,435 -2.80%
  QoQ % 489.52% -136.58% 190.87% -153.26% 173.53% -49.20% -
  Horiz. % 95.82% -24.60% 67.25% -74.01% 138.95% 50.80% 100.00%
Tax -994 -70 -427 -77 223 -441 -388 86.91%
  QoQ % -1,320.00% 83.61% -454.55% -134.53% 150.57% -13.66% -
  Horiz. % 256.19% 18.04% 110.05% 19.85% -57.47% 113.66% 100.00%
NP 381 -423 538 -1,139 2,217 288 1,047 -48.94%
  QoQ % 190.07% -178.62% 147.23% -151.38% 669.79% -72.49% -
  Horiz. % 36.39% -40.40% 51.38% -108.79% 211.75% 27.51% 100.00%
NP to SH 290 -441 513 -1,161 2,119 261 1,012 -56.44%
  QoQ % 165.76% -185.96% 144.19% -154.79% 711.88% -74.21% -
  Horiz. % 28.66% -43.58% 50.69% -114.72% 209.39% 25.79% 100.00%
Tax Rate 72.29 % - % 44.25 % - % -11.18 % 60.49 % 27.04 % 92.28%
  QoQ % 0.00% 0.00% 0.00% 0.00% -118.48% 123.71% -
  Horiz. % 267.34% 0.00% 163.65% 0.00% -41.35% 223.71% 100.00%
Total Cost 8,867 7,693 8,342 7,264 7,846 7,311 7,570 11.09%
  QoQ % 15.26% -7.78% 14.84% -7.42% 7.32% -3.42% -
  Horiz. % 117.13% 101.62% 110.20% 95.96% 103.65% 96.58% 100.00%
Net Worth 254,132 254,132 254,132 261,716 263,982 260,042 260,042 -1.52%
  QoQ % 0.00% 0.00% -2.90% -0.86% 1.52% 0.00% -
  Horiz. % 97.73% 97.73% 97.73% 100.64% 101.52% 100.00% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 39 - - - 7,880 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.50% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 13.59 % - % - % - % 371.88 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 3.65% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 254,132 254,132 254,132 261,716 263,982 260,042 260,042 -1.52%
  QoQ % 0.00% 0.00% -2.90% -0.86% 1.52% 0.00% -
  Horiz. % 97.73% 97.73% 97.73% 100.64% 101.52% 100.00% 100.00%
NOSH 197,002 197,002 197,002 196,779 197,002 197,002 197,002 -
  QoQ % 0.00% 0.00% 0.11% -0.11% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 99.89% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 4.12 % -5.82 % 6.06 % -18.60 % 22.03 % 3.79 % 12.15 % -51.28%
  QoQ % 170.79% -196.04% 132.58% -184.43% 481.27% -68.81% -
  Horiz. % 33.91% -47.90% 49.88% -153.09% 181.32% 31.19% 100.00%
ROE 0.11 % -0.17 % 0.20 % -0.44 % 0.80 % 0.10 % 0.39 % -56.89%
  QoQ % 164.71% -185.00% 145.45% -155.00% 700.00% -74.36% -
  Horiz. % 28.21% -43.59% 51.28% -112.82% 205.13% 25.64% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4.69 3.69 4.51 3.11 5.11 3.86 4.37 4.81%
  QoQ % 27.10% -18.18% 45.02% -39.14% 32.38% -11.67% -
  Horiz. % 107.32% 84.44% 103.20% 71.17% 116.93% 88.33% 100.00%
EPS 0.15 -0.22 0.26 -0.59 1.08 0.13 0.51 -55.67%
  QoQ % 168.18% -184.62% 144.07% -154.63% 730.77% -74.51% -
  Horiz. % 29.41% -43.14% 50.98% -115.69% 211.76% 25.49% 100.00%
DPS 0.02 0.00 0.00 0.00 4.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.50% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.2900 1.2900 1.2900 1.3300 1.3400 1.3200 1.3200 -1.52%
  QoQ % 0.00% 0.00% -3.01% -0.75% 1.52% 0.00% -
  Horiz. % 97.73% 97.73% 97.73% 100.76% 101.52% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 197,002
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4.69 3.69 4.51 3.11 5.11 3.86 4.37 4.81%
  QoQ % 27.10% -18.18% 45.02% -39.14% 32.38% -11.67% -
  Horiz. % 107.32% 84.44% 103.20% 71.17% 116.93% 88.33% 100.00%
EPS 0.15 -0.22 0.26 -0.59 1.08 0.13 0.51 -55.67%
  QoQ % 168.18% -184.62% 144.07% -154.63% 730.77% -74.51% -
  Horiz. % 29.41% -43.14% 50.98% -115.69% 211.76% 25.49% 100.00%
DPS 0.02 0.00 0.00 0.00 4.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.50% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.2900 1.2900 1.2900 1.3285 1.3400 1.3200 1.3200 -1.52%
  QoQ % 0.00% 0.00% -2.90% -0.86% 1.52% 0.00% -
  Horiz. % 97.73% 97.73% 97.73% 100.64% 101.52% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.9550 0.8900 0.9350 0.9050 0.9250 0.9500 0.8000 -
P/RPS 20.34 24.12 20.74 29.08 18.11 24.63 18.29 7.32%
  QoQ % -15.67% 16.30% -28.68% 60.57% -26.47% 34.66% -
  Horiz. % 111.21% 131.88% 113.40% 158.99% 99.02% 134.66% 100.00%
P/EPS 648.75 -397.58 359.06 -153.39 86.00 717.06 155.73 158.23%
  QoQ % 263.17% -210.73% 334.08% -278.36% -88.01% 360.45% -
  Horiz. % 416.59% -255.30% 230.57% -98.50% 55.22% 460.45% 100.00%
EY 0.15 -0.25 0.28 -0.65 1.16 0.14 0.64 -61.89%
  QoQ % 160.00% -189.29% 143.08% -156.03% 728.57% -78.12% -
  Horiz. % 23.44% -39.06% 43.75% -101.56% 181.25% 21.88% 100.00%
DY 0.02 0.00 0.00 0.00 4.32 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.46% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.74 0.69 0.72 0.68 0.69 0.72 0.61 13.71%
  QoQ % 7.25% -4.17% 5.88% -1.45% -4.17% 18.03% -
  Horiz. % 121.31% 113.11% 118.03% 111.48% 113.11% 118.03% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 10/11/14 06/08/14 07/05/14 24/02/14 11/11/13 12/08/13 -
Price 0.8450 0.8400 0.9900 0.9600 0.9500 1.0300 0.8450 -
P/RPS 18.00 22.76 21.96 30.84 18.60 26.70 19.32 -4.60%
  QoQ % -20.91% 3.64% -28.79% 65.81% -30.34% 38.20% -
  Horiz. % 93.17% 117.81% 113.66% 159.63% 96.27% 138.20% 100.00%
P/EPS 574.02 -375.24 380.18 -162.71 88.32 777.44 164.49 129.55%
  QoQ % 252.97% -198.70% 333.65% -284.23% -88.64% 372.64% -
  Horiz. % 348.97% -228.12% 231.13% -98.92% 53.69% 472.64% 100.00%
EY 0.17 -0.27 0.26 -0.61 1.13 0.13 0.61 -57.23%
  QoQ % 162.96% -203.85% 142.62% -153.98% 769.23% -78.69% -
  Horiz. % 27.87% -44.26% 42.62% -100.00% 185.25% 21.31% 100.00%
DY 0.02 0.00 0.00 0.00 4.21 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.48% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.66 0.65 0.77 0.72 0.71 0.78 0.64 2.07%
  QoQ % 1.54% -15.58% 6.94% 1.41% -8.97% 21.87% -
  Horiz. % 103.13% 101.56% 120.31% 112.50% 110.94% 121.88% 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.
 


 

715  145  465  678 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.06+0.01 
 AVI 0.16+0.005 
 SAPNRG 0.225-0.005 
 HSI-C7V 0.265+0.01 
 DGB 0.055+0.01 
 MYEG 1.23+0.01 
 MTOUCHE 0.160.00 
 XDL 0.1650.00 
 KRONO 0.765-0.055 
 PWRWELL 0.375+0.02 

TOP ARTICLES

1. How Mahathir Killed 3 Birds With One Stone : Out-Smarted Everyone & Out-Moved Everyone – Anwar , DAP & Amanah Checkmated save malaysia!!!
2. New Twist : Azmin To Lose His Head, Muhyiddin Yassin Also At Risk By Syed Akbar Ali save malaysia!!!
3. Dr Mahathir - The crooks, kleptocrats, the OKTs and the generally corrupt are not welcome By KADIR JASIN save malaysia!!!
4. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
5. Icon Offshore , My Idol OOI TEK BEE 2020 Speculation! JUST HOOT DON'T ASK sinapore
6. Malaysia's Meltdown Moment - The INSIDE STORY by Sarawak Report save malaysia!!!
7. CMO: Sarawak CM never made any agreement with Umno, PAS to form federal government save malaysia!!!
8. Langsung dari Istana Negara - Agong to interview each MP to determine who commands majority save malaysia!!!
Partners & Brokers