[GCE] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 107.35%
YoY- 2061.02%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 41,052 39,779 39,497 39,646 38,315 36,752 35,418 10.31%
PBT 4,573 2,875 2,329 2,265 1,045 1,412 380 422.76%
Tax -432 143 176 49 71 -43 53 -
NP 4,141 3,018 2,505 2,314 1,116 1,369 433 348.70%
-
NP to SH 4,141 3,018 2,505 2,314 1,116 1,369 433 348.70%
-
Tax Rate 9.45% -4.97% -7.56% -2.16% -6.79% 3.05% -13.95% -
Total Cost 36,911 36,761 36,992 37,332 37,199 35,383 34,985 3.62%
-
Net Worth 198,746 187,199 184,067 196,800 185,218 196,690 193,414 1.82%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 1,713 1,518 1,518 1,518 1,518 1,645 1,645 2.72%
Div Payout % 41.37% 50.30% 60.61% 65.61% 136.04% 120.19% 380.01% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 198,746 187,199 184,067 196,800 185,218 196,690 193,414 1.82%
NOSH 171,333 159,999 158,679 160,000 151,818 159,910 158,536 5.29%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 10.09% 7.59% 6.34% 5.84% 2.91% 3.72% 1.22% -
ROE 2.08% 1.61% 1.36% 1.18% 0.60% 0.70% 0.22% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 23.96 24.86 24.89 24.78 25.24 22.98 22.34 4.76%
EPS 2.42 1.89 1.58 1.45 0.74 0.86 0.27 329.76%
DPS 1.00 0.95 0.96 0.95 1.00 1.03 1.04 -2.57%
NAPS 1.16 1.17 1.16 1.23 1.22 1.23 1.22 -3.29%
Adjusted Per Share Value based on latest NOSH - 160,000
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 20.84 20.19 20.05 20.12 19.45 18.66 17.98 10.31%
EPS 2.10 1.53 1.27 1.17 0.57 0.69 0.22 348.13%
DPS 0.87 0.77 0.77 0.77 0.77 0.84 0.84 2.36%
NAPS 1.0089 0.9502 0.9343 0.999 0.9402 0.9984 0.9818 1.82%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.52 0.51 0.50 0.50 0.48 0.63 0.69 -
P/RPS 2.17 2.05 2.01 2.02 1.90 2.74 3.09 -20.94%
P/EPS 21.51 27.04 31.67 34.57 65.30 73.59 252.63 -80.55%
EY 4.65 3.70 3.16 2.89 1.53 1.36 0.40 410.88%
DY 1.92 1.86 1.91 1.90 2.08 1.63 1.50 17.83%
P/NAPS 0.45 0.44 0.43 0.41 0.39 0.51 0.57 -14.54%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 19/02/04 17/11/03 14/08/03 27/05/03 24/02/03 20/11/02 23/08/02 -
Price 0.53 0.54 0.55 0.46 0.45 0.50 0.59 -
P/RPS 2.21 2.17 2.21 1.86 1.78 2.18 2.64 -11.14%
P/EPS 21.93 28.63 34.84 31.81 61.22 58.40 216.02 -78.14%
EY 4.56 3.49 2.87 3.14 1.63 1.71 0.46 359.54%
DY 1.89 1.76 1.74 2.06 2.22 2.06 1.76 4.85%
P/NAPS 0.46 0.46 0.47 0.37 0.37 0.41 0.48 -2.78%

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