[GCE] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 284.8%
YoY- 157.06%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 19,452 8,266 41,052 29,491 18,149 8,531 38,315 -36.38%
PBT 2,305 39 4,573 3,387 914 9 1,045 69.52%
Tax -213 -63 -432 -274 -105 -41 69 -
NP 2,092 -24 4,141 3,113 809 -32 1,114 52.27%
-
NP to SH 2,092 -24 4,141 3,113 809 -32 1,114 52.27%
-
Tax Rate 9.24% 161.54% 9.45% 8.09% 11.49% 455.56% -6.60% -
Total Cost 17,360 8,290 36,911 26,378 17,340 8,563 37,201 -39.86%
-
Net Worth 186,842 139,199 184,752 186,779 184,007 196,800 197,556 -3.65%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 1,592 - - - 1,606 -
Div Payout % - - 38.46% - - - 144.18% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 186,842 139,199 184,752 186,779 184,007 196,800 197,556 -3.65%
NOSH 159,694 120,000 159,269 159,641 158,627 160,000 160,615 -0.38%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 10.75% -0.29% 10.09% 10.56% 4.46% -0.38% 2.91% -
ROE 1.12% -0.02% 2.24% 1.67% 0.44% -0.02% 0.56% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 12.18 6.89 25.78 18.47 11.44 5.33 23.86 -36.15%
EPS 1.31 -0.02 2.60 1.95 0.51 -0.02 0.70 51.91%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.17 1.16 1.16 1.17 1.16 1.23 1.23 -3.28%
Adjusted Per Share Value based on latest NOSH - 159,999
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 9.87 4.20 20.84 14.97 9.21 4.33 19.45 -36.40%
EPS 1.06 -0.01 2.10 1.58 0.41 -0.02 0.57 51.28%
DPS 0.00 0.00 0.81 0.00 0.00 0.00 0.82 -
NAPS 0.9484 0.7066 0.9378 0.9481 0.934 0.999 1.0028 -3.65%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.50 0.54 0.52 0.51 0.50 0.50 0.48 -
P/RPS 4.10 7.84 2.02 2.76 4.37 9.38 2.01 60.90%
P/EPS 38.17 -2,700.00 20.00 26.15 98.04 -2,500.00 69.21 -32.77%
EY 2.62 -0.04 5.00 3.82 1.02 -0.04 1.44 49.09%
DY 0.00 0.00 1.92 0.00 0.00 0.00 2.08 -
P/NAPS 0.43 0.47 0.45 0.44 0.43 0.41 0.39 6.73%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 12/08/04 29/04/04 19/02/04 17/11/03 14/08/03 27/05/03 24/02/03 -
Price 0.49 0.53 0.53 0.54 0.55 0.46 0.45 -
P/RPS 4.02 7.69 2.06 2.92 4.81 8.63 1.89 65.46%
P/EPS 37.40 -2,650.00 20.38 27.69 107.84 -2,300.00 64.88 -30.75%
EY 2.67 -0.04 4.91 3.61 0.93 -0.04 1.54 44.36%
DY 0.00 0.00 1.89 0.00 0.00 0.00 2.22 -
P/NAPS 0.42 0.46 0.46 0.46 0.47 0.37 0.37 8.82%

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