[GCE] QoQ Annualized Quarter 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- -111.49%
YoY- 97.4%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 41,052 39,321 36,298 34,124 38,315 37,369 33,934 13.49%
PBT 4,573 4,516 1,828 36 1,045 2,076 -740 -
Tax -432 -365 -210 -164 69 -461 740 -
NP 4,141 4,150 1,618 -128 1,114 1,614 0 -
-
NP to SH 4,141 4,150 1,618 -128 1,114 1,614 -1,160 -
-
Tax Rate 9.45% 8.08% 11.49% 455.56% -6.60% 22.21% - -
Total Cost 36,911 35,170 34,680 34,252 37,201 35,754 33,934 5.75%
-
Net Worth 184,752 186,779 184,007 196,800 197,556 195,990 196,555 -4.03%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 1,592 - - - 1,606 - - -
Div Payout % 38.46% - - - 144.18% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 184,752 186,779 184,007 196,800 197,556 195,990 196,555 -4.03%
NOSH 159,269 159,640 158,627 160,000 160,615 159,342 161,111 -0.76%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 10.09% 10.56% 4.46% -0.38% 2.91% 4.32% 0.00% -
ROE 2.24% 2.22% 0.88% -0.07% 0.56% 0.82% -0.59% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 25.78 24.63 22.88 21.33 23.86 23.45 21.06 14.39%
EPS 2.60 2.60 1.02 -0.08 0.70 1.01 -0.72 -
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.16 1.17 1.16 1.23 1.23 1.23 1.22 -3.29%
Adjusted Per Share Value based on latest NOSH - 160,000
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 20.84 19.96 18.43 17.32 19.45 18.97 17.23 13.48%
EPS 2.10 2.11 0.82 -0.06 0.57 0.82 -0.59 -
DPS 0.81 0.00 0.00 0.00 0.82 0.00 0.00 -
NAPS 0.9378 0.9481 0.934 0.999 1.0028 0.9949 0.9977 -4.03%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.52 0.51 0.50 0.50 0.48 0.63 0.69 -
P/RPS 2.02 2.07 2.19 2.34 2.01 2.69 3.28 -27.55%
P/EPS 20.00 19.62 49.02 -625.00 69.21 62.17 -95.83 -
EY 5.00 5.10 2.04 -0.16 1.44 1.61 -1.04 -
DY 1.92 0.00 0.00 0.00 2.08 0.00 0.00 -
P/NAPS 0.45 0.44 0.43 0.41 0.39 0.51 0.57 -14.54%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 19/02/04 17/11/03 14/08/03 27/05/03 24/02/03 20/11/02 23/08/02 -
Price 0.53 0.54 0.55 0.46 0.45 0.50 0.59 -
P/RPS 2.06 2.19 2.40 2.16 1.89 2.13 2.80 -18.45%
P/EPS 20.38 20.77 53.92 -575.00 64.88 49.34 -81.94 -
EY 4.91 4.81 1.85 -0.17 1.54 2.03 -1.22 -
DY 1.89 0.00 0.00 0.00 2.22 0.00 0.00 -
P/NAPS 0.46 0.46 0.47 0.37 0.37 0.41 0.48 -2.78%

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