[GCE] YoY Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 47.94%
YoY- 75.51%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 24,228 22,747 18,008 12,042 23,549 23,175 25,894 -1.10%
PBT -7,935 -4,696 -4,262 -11,639 -7,796 -6,414 -4,958 8.14%
Tax 1,361 1,260 1,838 1,917 1,043 1,087 764 10.09%
NP -6,574 -3,436 -2,424 -9,722 -6,753 -5,327 -4,194 7.77%
-
NP to SH -6,477 -3,356 -2,344 -9,573 -6,700 -5,366 -4,200 7.48%
-
Tax Rate - - - - - - - -
Total Cost 30,802 26,183 20,432 21,764 30,302 28,502 30,088 0.39%
-
Net Worth 191,091 198,972 200,942 202,912 212,762 220,642 230,492 -3.07%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - 3,940 3,940 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 191,091 198,972 200,942 202,912 212,762 220,642 230,492 -3.07%
NOSH 197,002 197,002 197,002 197,002 197,002 197,002 197,002 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -27.13% -15.11% -13.46% -80.73% -28.68% -22.99% -16.20% -
ROE -3.39% -1.69% -1.17% -4.72% -3.15% -2.43% -1.82% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 12.30 11.55 9.14 6.11 11.95 11.76 13.14 -1.09%
EPS -3.29 -1.70 -1.19 -4.86 -3.40 -2.72 -2.13 7.51%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
NAPS 0.97 1.01 1.02 1.03 1.08 1.12 1.17 -3.07%
Adjusted Per Share Value based on latest NOSH - 197,002
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 12.30 11.55 9.14 6.11 11.95 11.76 13.14 -1.09%
EPS -3.29 -1.70 -1.19 -4.86 -3.40 -2.72 -2.13 7.51%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
NAPS 0.97 1.01 1.02 1.03 1.08 1.12 1.17 -3.07%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.35 0.35 0.335 0.375 0.485 0.48 0.52 -
P/RPS 2.85 3.03 3.66 6.13 4.06 4.08 3.96 -5.33%
P/EPS -10.65 -20.55 -28.16 -7.72 -14.26 -17.62 -24.39 -12.89%
EY -9.39 -4.87 -3.55 -12.96 -7.01 -5.67 -4.10 14.80%
DY 0.00 0.00 0.00 0.00 0.00 4.17 3.85 -
P/NAPS 0.36 0.35 0.33 0.36 0.45 0.43 0.44 -3.28%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 23/02/24 22/02/23 21/02/22 22/02/21 25/02/20 26/02/19 27/02/18 -
Price 0.365 0.40 0.32 0.335 0.425 0.43 0.50 -
P/RPS 2.97 3.46 3.50 5.48 3.56 3.66 3.80 -4.02%
P/EPS -11.10 -23.48 -26.89 -6.89 -12.50 -15.79 -23.45 -11.71%
EY -9.01 -4.26 -3.72 -14.51 -8.00 -6.33 -4.26 13.29%
DY 0.00 0.00 0.00 0.00 0.00 4.65 4.00 -
P/NAPS 0.38 0.40 0.31 0.33 0.39 0.38 0.43 -2.03%

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