[GCE] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
06-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 44.38%
YoY- -16.95%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 49,936 41,976 46,461 45,424 42,260 37,032 43,580 9.52%
PBT 10,990 4,572 8,722 8,026 5,756 660 9,202 12.60%
Tax -480 -424 -956 -456 -454 -184 -609 -14.71%
NP 10,510 4,148 7,766 7,570 5,302 476 8,593 14.41%
-
NP to SH 10,206 3,896 7,496 7,334 5,080 324 8,398 13.92%
-
Tax Rate 4.37% 9.27% 10.96% 5.68% 7.89% 27.88% 6.62% -
Total Cost 39,426 37,828 38,695 37,853 36,958 36,556 34,987 8.31%
-
Net Worth 216,729 218,653 228,253 222,262 236,279 238,949 209,315 2.35%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 5,903 - - - 3,912 -
Div Payout % - - 78.75% - - - 46.59% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 216,729 218,653 228,253 222,262 236,279 238,949 209,315 2.35%
NOSH 197,027 198,775 196,770 185,218 196,899 202,500 195,622 0.47%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 21.05% 9.88% 16.72% 16.67% 12.55% 1.29% 19.72% -
ROE 4.71% 1.78% 3.28% 3.30% 2.15% 0.14% 4.01% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 25.34 21.12 23.61 24.52 21.46 18.29 22.28 8.98%
EPS 5.18 1.96 3.81 3.96 2.58 0.16 4.33 12.72%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.00 -
NAPS 1.10 1.10 1.16 1.20 1.20 1.18 1.07 1.86%
Adjusted Per Share Value based on latest NOSH - 197,400
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 25.35 21.31 23.58 23.06 21.45 18.80 22.12 9.53%
EPS 5.18 1.98 3.81 3.72 2.58 0.16 4.26 13.96%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 1.99 -
NAPS 1.1001 1.1099 1.1586 1.1282 1.1994 1.2129 1.0625 2.35%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.80 0.58 0.58 0.53 0.50 0.50 0.49 -
P/RPS 3.16 2.75 2.46 2.16 2.33 2.73 2.20 27.38%
P/EPS 15.44 29.59 15.23 13.38 19.38 312.50 11.41 22.40%
EY 6.47 3.38 6.57 7.47 5.16 0.32 8.76 -18.33%
DY 0.00 0.00 5.17 0.00 0.00 0.00 4.08 -
P/NAPS 0.73 0.53 0.50 0.44 0.42 0.42 0.46 36.16%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 10/08/07 11/05/07 15/03/07 06/11/06 08/08/06 19/05/06 16/02/06 -
Price 0.74 0.69 0.58 0.52 0.50 0.50 0.48 -
P/RPS 2.92 3.27 2.46 2.12 2.33 2.73 2.15 22.70%
P/EPS 14.29 35.20 15.23 13.13 19.38 312.50 11.18 17.82%
EY 7.00 2.84 6.57 7.62 5.16 0.32 8.94 -15.08%
DY 0.00 0.00 5.17 0.00 0.00 0.00 4.17 -
P/NAPS 0.67 0.63 0.50 0.43 0.42 0.42 0.45 30.48%

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