[GCE] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 21.36%
YoY- -45.07%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 18,554 8,197 49,147 35,442 24,639 11,079 52,217 -49.92%
PBT 2,152 326 13,466 8,856 7,232 2,552 16,956 -74.84%
Tax -956 -292 -3,404 -2,724 -2,179 -808 -3,802 -60.26%
NP 1,196 34 10,062 6,132 5,053 1,744 13,154 -79.86%
-
NP to SH 1,171 22 9,824 5,988 4,934 1,698 12,940 -79.93%
-
Tax Rate 44.42% 89.57% 25.28% 30.76% 30.13% 31.66% 22.42% -
Total Cost 17,358 8,163 39,085 29,310 19,586 9,335 39,063 -41.85%
-
Net Worth 256,032 285,999 255,935 252,126 252,620 252,725 250,133 1.57%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 5,906 - - - 5,908 -
Div Payout % - - 60.12% - - - 45.66% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 256,032 285,999 255,935 252,126 252,620 252,725 250,133 1.57%
NOSH 198,474 220,000 196,873 196,973 197,360 197,441 196,955 0.51%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.45% 0.41% 20.47% 17.30% 20.51% 15.74% 25.19% -
ROE 0.46% 0.01% 3.84% 2.38% 1.95% 0.67% 5.17% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 9.35 3.73 24.96 17.99 12.48 5.61 26.51 -50.17%
EPS 0.59 0.01 4.99 3.04 2.50 0.86 6.57 -80.03%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.29 1.30 1.30 1.28 1.28 1.28 1.27 1.05%
Adjusted Per Share Value based on latest NOSH - 195,185
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 9.42 4.16 24.95 17.99 12.51 5.62 26.51 -49.92%
EPS 0.59 0.01 4.99 3.04 2.50 0.86 6.57 -80.03%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.2996 1.4518 1.2992 1.2798 1.2823 1.2829 1.2697 1.56%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.68 0.69 0.67 0.71 0.72 0.66 0.69 -
P/RPS 7.27 18.52 2.68 3.95 5.77 11.76 2.60 98.84%
P/EPS 115.25 6,900.00 13.43 23.36 28.80 76.74 10.50 396.06%
EY 0.87 0.01 7.45 4.28 3.47 1.30 9.52 -79.79%
DY 0.00 0.00 4.48 0.00 0.00 0.00 4.35 -
P/NAPS 0.53 0.53 0.52 0.55 0.56 0.52 0.54 -1.24%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 10/08/10 11/05/10 23/02/10 11/11/09 11/08/09 12/05/09 26/02/09 -
Price 0.65 0.67 0.71 0.66 0.72 0.70 0.65 -
P/RPS 6.95 17.98 2.84 3.67 5.77 12.47 2.45 100.77%
P/EPS 110.17 6,700.00 14.23 21.71 28.80 81.40 9.89 400.98%
EY 0.91 0.01 7.03 4.61 3.47 1.23 10.11 -80.00%
DY 0.00 0.00 4.23 0.00 0.00 0.00 4.62 -
P/NAPS 0.50 0.52 0.55 0.52 0.56 0.55 0.51 -1.31%

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