[GCE] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
10-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 16.31%
YoY- 38.16%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 18,008 16,506 14,232 13,872 12,042 11,160 8,998 58.61%
PBT -4,262 -5,221 -7,732 -8,184 -11,639 -12,646 -14,534 -55.76%
Tax 1,838 584 876 0 1,917 0 0 -
NP -2,424 -4,637 -6,856 -8,184 -9,722 -12,646 -14,534 -69.60%
-
NP to SH -2,344 -4,502 -6,710 -8,012 -9,573 -12,442 -14,324 -69.98%
-
Tax Rate - - - - - - - -
Total Cost 20,432 21,143 21,088 22,056 21,764 23,806 23,532 -8.96%
-
Net Worth 200,942 200,942 200,942 200,942 202,912 204,882 206,852 -1.90%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 200,942 200,942 200,942 200,942 202,912 204,882 206,852 -1.90%
NOSH 197,002 197,002 197,002 197,002 197,002 197,002 197,002 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -13.46% -28.09% -48.17% -59.00% -80.73% -113.32% -161.52% -
ROE -1.17% -2.24% -3.34% -3.99% -4.72% -6.07% -6.92% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 9.14 8.38 7.22 7.04 6.11 5.66 4.57 58.53%
EPS -1.19 -2.28 -3.40 -4.08 -4.86 -6.32 -7.28 -70.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.02 1.02 1.02 1.03 1.04 1.05 -1.90%
Adjusted Per Share Value based on latest NOSH - 197,002
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 9.14 8.38 7.22 7.04 6.11 5.66 4.57 58.53%
EPS -1.19 -2.28 -3.40 -4.08 -4.86 -6.32 -7.28 -70.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.02 1.02 1.02 1.03 1.04 1.05 -1.90%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.335 0.335 0.35 0.36 0.375 0.33 0.32 -
P/RPS 3.66 4.00 4.84 5.11 6.13 5.83 7.01 -35.08%
P/EPS -28.16 -14.66 -10.28 -8.85 -7.72 -5.22 -4.40 243.54%
EY -3.55 -6.82 -9.73 -11.30 -12.96 -19.14 -22.72 -70.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.34 0.35 0.36 0.32 0.30 6.54%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 21/02/22 11/11/21 11/08/21 10/05/21 22/02/21 09/11/20 06/08/20 -
Price 0.32 0.33 0.34 0.39 0.335 0.35 0.31 -
P/RPS 3.50 3.94 4.71 5.54 5.48 6.18 6.79 -35.63%
P/EPS -26.89 -14.44 -9.98 -9.59 -6.89 -5.54 -4.26 240.40%
EY -3.72 -6.93 -10.02 -10.43 -14.51 -18.05 -23.45 -70.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.33 0.38 0.33 0.34 0.30 2.20%

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