[GCE] QoQ 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- 173.96%
YoY- 28.64%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 11,186 8,266 11,561 11,342 9,618 8,531 10,288 5.74%
PBT 2,266 39 1,186 2,473 905 9 -512 -
Tax -150 -63 -158 -169 -64 -41 417 -
NP 2,116 -24 1,028 2,304 841 -32 -95 -
-
NP to SH 2,116 -24 1,028 2,304 841 -32 -95 -
-
Tax Rate 6.62% 161.54% 13.32% 6.83% 7.07% 455.56% - -
Total Cost 9,070 8,290 10,533 9,038 8,777 8,563 10,383 -8.62%
-
Net Worth 186,144 139,199 198,746 187,199 184,067 196,800 185,218 0.33%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 1,713 - - - 1,518 -
Div Payout % - - 166.67% - - - 0.00% -
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 186,144 139,199 198,746 187,199 184,067 196,800 185,218 0.33%
NOSH 159,097 120,000 171,333 159,999 158,679 160,000 151,818 3.17%
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 18.92% -0.29% 8.89% 20.31% 8.74% -0.38% -0.92% -
ROE 1.14% -0.02% 0.52% 1.23% 0.46% -0.02% -0.05% -
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 7.03 6.89 6.75 7.09 6.06 5.33 6.78 2.44%
EPS 1.33 -0.02 0.60 1.44 0.53 -0.02 -0.10 -
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 1.22 -2.75%
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 5.68 4.20 5.87 5.76 4.88 4.33 5.22 5.79%
EPS 1.07 -0.01 0.52 1.17 0.43 -0.02 -0.05 -
DPS 0.00 0.00 0.87 0.00 0.00 0.00 0.77 -
NAPS 0.9449 0.7066 1.0089 0.9502 0.9343 0.999 0.9402 0.33%
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 7.11 7.84 7.71 7.19 8.25 9.38 7.08 0.28%
P/EPS 37.59 -2,700.00 86.67 35.42 94.34 -2,500.00 -767.08 -
EY 2.66 -0.04 1.15 2.82 1.06 -0.04 -0.13 -
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 6.97 7.69 7.85 7.62 9.07 8.63 6.64 3.28%
P/EPS 36.84 -2,650.00 88.33 37.50 103.77 -2,300.00 -719.14 -
EY 2.71 -0.04 1.13 2.67 0.96 -0.04 -0.14 -
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