[GCE] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -87.69%
YoY- 68.58%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 52,217 37,308 25,965 11,305 54,658 40,555 24,968 63.17%
PBT 16,956 13,916 7,548 2,506 16,542 11,597 5,495 111.22%
Tax -3,802 -2,910 -2,281 -819 -2,821 -870 -240 525.50%
NP 13,154 11,006 5,267 1,687 13,721 10,727 5,255 83.84%
-
NP to SH 12,940 10,902 5,159 1,642 13,339 10,468 5,103 85.43%
-
Tax Rate 22.42% 20.91% 30.22% 32.68% 17.05% 7.50% 4.37% -
Total Cost 39,063 26,302 20,698 9,618 40,937 29,828 19,713 57.43%
-
Net Worth 250,133 244,457 238,259 241,354 238,407 222,765 216,729 9.98%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 5,908 - - - 6,896 - - -
Div Payout % 45.66% - - - 51.70% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 250,133 244,457 238,259 241,354 238,407 222,765 216,729 9.98%
NOSH 196,955 197,142 196,908 197,831 197,031 197,137 197,027 -0.02%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 25.19% 29.50% 20.29% 14.92% 25.10% 26.45% 21.05% -
ROE 5.17% 4.46% 2.17% 0.68% 5.60% 4.70% 2.35% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 26.51 18.92 13.19 5.71 27.74 20.57 12.67 63.22%
EPS 6.57 5.53 2.62 0.83 6.77 5.31 2.59 85.47%
DPS 3.00 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.27 1.24 1.21 1.22 1.21 1.13 1.10 10.00%
Adjusted Per Share Value based on latest NOSH - 197,831
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 26.51 18.94 13.18 5.74 27.74 20.59 12.67 63.22%
EPS 6.57 5.53 2.62 0.83 6.77 5.31 2.59 85.47%
DPS 3.00 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.2697 1.2409 1.2094 1.2251 1.2102 1.1308 1.1001 9.98%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.69 0.70 0.70 0.70 0.78 0.71 0.80 -
P/RPS 2.60 3.70 5.31 12.25 2.81 3.45 6.31 -44.47%
P/EPS 10.50 12.66 26.72 84.34 11.52 13.37 30.89 -51.13%
EY 9.52 7.90 3.74 1.19 8.68 7.48 3.24 104.47%
DY 4.35 0.00 0.00 0.00 4.49 0.00 0.00 -
P/NAPS 0.54 0.56 0.58 0.57 0.64 0.63 0.73 -18.13%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 11/11/08 11/08/08 22/05/08 26/02/08 07/11/07 10/08/07 -
Price 0.65 0.65 0.72 0.74 0.72 0.73 0.74 -
P/RPS 2.45 3.43 5.46 12.95 2.60 3.55 5.84 -43.81%
P/EPS 9.89 11.75 27.48 89.16 10.64 13.75 28.57 -50.54%
EY 10.11 8.51 3.64 1.12 9.40 7.27 3.50 102.17%
DY 4.62 0.00 0.00 0.00 4.86 0.00 0.00 -
P/NAPS 0.51 0.52 0.60 0.61 0.60 0.65 0.67 -16.56%

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