[GCE] YoY 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
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 12,938 13,159 12,229 11,342 11,060 9,726 9,281 5.69%
PBT 3,142 4,046 2,694 2,473 1,927 895 599 31.79%
Tax -115 -134 -214 -169 -136 -40 73 -
NP 3,027 3,912 2,480 2,304 1,791 855 672 28.49%
-
NP to SH 2,961 3,842 2,480 2,304 1,791 855 672 28.02%
-
Tax Rate 3.66% 3.31% 7.94% 6.83% 7.06% 4.47% -12.19% -
Total Cost 9,911 9,247 9,749 9,038 9,269 8,871 8,609 2.37%
-
Net Worth 236,880 228,179 188,799 187,199 196,690 194,749 186,233 4.08%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 236,880 228,179 188,799 187,199 196,690 194,749 186,233 4.08%
NOSH 197,400 195,025 160,000 159,999 159,910 158,333 149,333 4.75%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 23.40% 29.73% 20.28% 20.31% 16.19% 8.79% 7.24% -
ROE 1.25% 1.68% 1.31% 1.23% 0.91% 0.44% 0.36% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 6.55 6.75 7.64 7.09 6.92 6.14 6.21 0.89%
EPS 1.50 1.97 1.55 1.44 1.12 0.54 0.45 22.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.17 1.18 1.17 1.23 1.23 1.2471 -0.63%
Adjusted Per Share Value based on latest NOSH - 159,999
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 6.57 6.68 6.21 5.76 5.61 4.94 4.71 5.70%
EPS 1.50 1.95 1.26 1.17 0.91 0.43 0.34 28.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2024 1.1583 0.9584 0.9502 0.9984 0.9886 0.9453 4.08%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.53 0.46 0.49 0.51 0.63 0.38 0.62 -
P/RPS 8.09 6.82 6.41 7.19 9.11 6.19 9.98 -3.43%
P/EPS 35.33 23.35 31.61 35.42 56.25 70.37 137.78 -20.28%
EY 2.83 4.28 3.16 2.82 1.78 1.42 0.73 25.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.39 0.42 0.44 0.51 0.31 0.50 -2.10%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 06/11/06 08/11/05 02/11/04 17/11/03 20/11/02 15/11/01 27/11/00 -
Price 0.52 0.43 0.49 0.54 0.50 0.49 0.60 -
P/RPS 7.93 6.37 6.41 7.62 7.23 7.98 9.65 -3.21%
P/EPS 34.67 21.83 31.61 37.50 44.64 90.74 133.33 -20.09%
EY 2.88 4.58 3.16 2.67 2.24 1.10 0.75 25.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.37 0.42 0.46 0.41 0.40 0.48 -1.81%

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