[GCE] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
06-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 20.41%
YoY- -22.93%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 14,474 10,494 12,393 12,938 11,872 9,258 10,238 26.04%
PBT 4,352 1,143 2,702 3,142 2,713 165 2,179 58.79%
Tax -134 -106 -614 -115 -181 -46 -334 -45.69%
NP 4,218 1,037 2,088 3,027 2,532 119 1,845 73.80%
-
NP to SH 4,129 974 1,995 2,961 2,459 81 1,774 75.90%
-
Tax Rate 3.08% 9.27% 22.72% 3.66% 6.67% 27.88% 15.33% -
Total Cost 10,256 9,457 10,305 9,911 9,340 9,139 8,393 14.34%
-
Net Worth 216,280 218,653 197,570 236,880 236,064 238,949 198,090 6.04%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 5,927 - - - 3,961 -
Div Payout % - - 297.10% - - - 223.33% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 216,280 218,653 197,570 236,880 236,064 238,949 198,090 6.04%
NOSH 196,619 198,775 197,570 197,400 196,720 202,500 198,090 -0.49%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 29.14% 9.88% 16.85% 23.40% 21.33% 1.29% 18.02% -
ROE 1.91% 0.45% 1.01% 1.25% 1.04% 0.03% 0.90% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 7.36 5.28 6.27 6.55 6.03 4.57 5.17 26.63%
EPS 2.10 0.49 1.01 1.50 1.25 0.04 0.91 74.89%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.00 -
NAPS 1.10 1.10 1.00 1.20 1.20 1.18 1.00 6.57%
Adjusted Per Share Value based on latest NOSH - 197,400
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 7.35 5.33 6.29 6.57 6.03 4.70 5.20 26.02%
EPS 2.10 0.49 1.01 1.50 1.25 0.04 0.90 76.19%
DPS 0.00 0.00 3.01 0.00 0.00 0.00 2.01 -
NAPS 1.0979 1.1099 1.0029 1.2024 1.1983 1.2129 1.0055 6.05%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.80 0.58 0.58 0.53 0.50 0.50 0.49 -
P/RPS 10.87 10.99 9.25 8.09 8.29 10.94 9.48 9.57%
P/EPS 38.10 118.37 57.44 35.33 40.00 1,250.00 54.72 -21.49%
EY 2.62 0.84 1.74 2.83 2.50 0.08 1.83 27.11%
DY 0.00 0.00 5.17 0.00 0.00 0.00 4.08 -
P/NAPS 0.73 0.53 0.58 0.44 0.42 0.42 0.49 30.53%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 10/08/07 11/05/07 15/03/07 06/11/06 08/08/06 19/05/06 16/02/06 -
Price 0.74 0.69 0.58 0.52 0.50 0.50 0.48 -
P/RPS 10.05 13.07 9.25 7.93 8.29 10.94 9.29 5.39%
P/EPS 35.24 140.82 57.44 34.67 40.00 1,250.00 53.60 -24.44%
EY 2.84 0.71 1.74 2.88 2.50 0.08 1.87 32.22%
DY 0.00 0.00 5.17 0.00 0.00 0.00 4.17 -
P/NAPS 0.67 0.63 0.58 0.43 0.42 0.42 0.48 24.97%

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