[GCE] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
29-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 0.19%
YoY- 79.3%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 47,697 44,069 42,633 40,787 39,646 34,338 34,915 5.33%
PBT 9,700 9,244 5,858 4,603 2,265 -377 510 63.34%
Tax -1,016 -640 -356 -454 49 259 1,186 -
NP 8,684 8,604 5,502 4,149 2,314 -118 1,696 31.26%
-
NP to SH 8,389 8,374 5,502 4,149 2,314 -118 803 47.82%
-
Tax Rate 10.47% 6.92% 6.08% 9.86% -2.16% - -232.55% -
Total Cost 39,013 35,465 37,131 36,638 37,332 34,456 33,219 2.71%
-
Net Worth 218,653 238,949 201,249 139,199 196,800 194,883 196,141 1.82%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 5,927 3,961 3,204 1,713 1,518 1,645 2,885 12.74%
Div Payout % 70.65% 47.31% 58.23% 41.30% 65.61% 0.00% 359.37% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 218,653 238,949 201,249 139,199 196,800 194,883 196,141 1.82%
NOSH 198,775 202,500 175,000 120,000 160,000 159,740 159,464 3.73%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 18.21% 19.52% 12.91% 10.17% 5.84% -0.34% 4.86% -
ROE 3.84% 3.50% 2.73% 2.98% 1.18% -0.06% 0.41% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 24.00 21.76 24.36 33.99 24.78 21.50 21.90 1.53%
EPS 4.22 4.14 3.14 3.46 1.45 -0.07 0.50 42.66%
DPS 3.00 1.96 1.83 1.43 0.95 1.03 1.81 8.78%
NAPS 1.10 1.18 1.15 1.16 1.23 1.22 1.23 -1.84%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 24.21 22.37 21.64 20.70 20.12 17.43 17.72 5.33%
EPS 4.26 4.25 2.79 2.11 1.17 -0.06 0.41 47.69%
DPS 3.01 2.01 1.63 0.87 0.77 0.84 1.46 12.80%
NAPS 1.1099 1.2129 1.0216 0.7066 0.999 0.9892 0.9956 1.82%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.58 0.50 0.50 0.54 0.50 0.49 0.40 -
P/RPS 2.42 2.30 2.05 1.59 2.02 2.28 1.83 4.76%
P/EPS 13.74 12.09 15.90 15.62 34.57 -663.33 79.43 -25.34%
EY 7.28 8.27 6.29 6.40 2.89 -0.15 1.26 33.93%
DY 5.17 3.91 3.66 2.64 1.90 2.10 4.52 2.26%
P/NAPS 0.53 0.42 0.43 0.47 0.41 0.40 0.33 8.21%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 11/05/07 19/05/06 09/05/05 29/04/04 27/05/03 23/05/02 18/05/01 -
Price 0.69 0.50 0.46 0.53 0.46 0.67 0.43 -
P/RPS 2.88 2.30 1.89 1.56 1.86 3.12 1.96 6.62%
P/EPS 16.35 12.09 14.63 15.33 31.81 -907.00 85.39 -24.07%
EY 6.12 8.27 6.83 6.52 3.14 -0.11 1.17 31.73%
DY 4.35 3.91 3.98 2.69 2.06 1.54 4.21 0.54%
P/NAPS 0.63 0.42 0.40 0.46 0.37 0.55 0.35 10.28%

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