[GCE] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
08-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -102.59%
YoY- 46.23%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 10,063 7,599 8,617 7,099 11,170 8,369 9,464 4.16%
PBT 1,994 729 1,435 181 10,999 2,745 1,367 28.53%
Tax 223 -441 -388 -385 -732 -235 -507 -
NP 2,217 288 1,047 -204 10,267 2,510 860 87.68%
-
NP to SH 2,119 261 1,012 -264 10,193 2,494 835 85.73%
-
Tax Rate -11.18% 60.49% 27.04% 212.71% 6.66% 8.56% 37.09% -
Total Cost 7,846 7,311 7,570 7,303 903 5,859 8,604 -5.94%
-
Net Worth 263,982 260,042 260,042 267,922 267,922 258,072 256,102 2.03%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 7,880 - - - 7,880 - - -
Div Payout % 371.88% - - - 77.31% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 263,982 260,042 260,042 267,922 267,922 258,072 256,102 2.03%
NOSH 197,002 197,002 197,002 197,002 197,002 197,002 197,002 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 22.03% 3.79% 12.15% -2.87% 91.92% 29.99% 9.09% -
ROE 0.80% 0.10% 0.39% -0.10% 3.80% 0.97% 0.33% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 5.11 3.86 4.37 3.60 5.67 4.25 4.80 4.24%
EPS 1.08 0.13 0.51 -0.13 5.17 1.27 0.42 87.37%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.34 1.32 1.32 1.36 1.36 1.31 1.30 2.03%
Adjusted Per Share Value based on latest NOSH - 197,002
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 5.11 3.86 4.37 3.60 5.67 4.25 4.80 4.24%
EPS 1.08 0.13 0.51 -0.13 5.17 1.27 0.42 87.37%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.34 1.32 1.32 1.36 1.36 1.31 1.30 2.03%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.925 0.95 0.80 0.735 0.75 0.77 0.76 -
P/RPS 18.11 24.63 18.29 20.40 13.23 18.13 15.82 9.40%
P/EPS 86.00 717.06 155.73 -548.47 14.50 60.82 179.31 -38.64%
EY 1.16 0.14 0.64 -0.18 6.90 1.64 0.56 62.28%
DY 4.32 0.00 0.00 0.00 5.33 0.00 0.00 -
P/NAPS 0.69 0.72 0.61 0.54 0.55 0.59 0.58 12.23%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 11/11/13 12/08/13 08/05/13 25/02/13 07/11/12 08/08/12 -
Price 0.95 1.03 0.845 0.79 0.71 0.76 0.80 -
P/RPS 18.60 26.70 19.32 21.92 12.52 17.89 16.65 7.64%
P/EPS 88.32 777.44 164.49 -589.51 13.72 60.03 188.74 -39.64%
EY 1.13 0.13 0.61 -0.17 7.29 1.67 0.53 65.42%
DY 4.21 0.00 0.00 0.00 5.63 0.00 0.00 -
P/NAPS 0.71 0.78 0.64 0.58 0.52 0.58 0.62 9.43%

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