[GESHEN] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 35.44%
YoY- -139.01%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 88,232 91,120 86,608 82,329 78,014 77,404 52,294 41.86%
PBT 4,388 1,856 1,055 -1,793 -3,150 1,328 7,455 -29.83%
Tax -1,812 -1,028 -798 -172 106 -364 -1,985 -5.91%
NP 2,576 828 257 -1,965 -3,044 964 5,470 -39.55%
-
NP to SH 2,576 828 257 -1,965 -3,044 964 5,470 -39.55%
-
Tax Rate 41.29% 55.39% 75.64% - - 27.41% 26.63% -
Total Cost 85,656 90,292 86,351 84,294 81,058 76,440 46,824 49.74%
-
Net Worth 50,399 44,956 44,956 41,271 42,616 48,199 26,249 54.66%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - 8 -
Div Payout % - - - - - - 0.15% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 50,399 44,956 44,956 41,271 42,616 48,199 26,249 54.66%
NOSH 79,999 73,699 73,699 73,699 76,100 80,333 42,337 53.02%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.92% 0.91% 0.30% -2.39% -3.90% 1.25% 10.46% -
ROE 5.11% 1.84% 0.57% -4.76% -7.14% 2.00% 20.84% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 110.29 123.64 117.51 111.71 102.52 96.35 123.52 -7.29%
EPS 3.22 0.00 0.00 -2.67 -4.00 1.20 12.92 -60.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
NAPS 0.63 0.61 0.61 0.56 0.56 0.60 0.62 1.07%
Adjusted Per Share Value based on latest NOSH - 88,150
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 65.64 67.79 64.43 61.25 58.04 57.58 38.90 41.87%
EPS 1.92 0.62 0.19 -1.46 -2.26 0.72 4.07 -39.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.3749 0.3344 0.3344 0.307 0.317 0.3586 0.1953 54.64%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.40 0.34 0.45 0.55 0.67 0.83 0.90 -
P/RPS 0.36 0.27 0.38 0.49 0.65 0.86 0.73 -37.66%
P/EPS 12.42 30.26 129.05 -20.63 -16.75 69.17 6.97 47.13%
EY 8.05 3.30 0.77 -4.85 -5.97 1.45 14.36 -32.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 0.63 0.56 0.74 0.98 1.20 1.38 1.45 -42.72%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 22/05/06 28/02/06 25/11/05 29/08/05 20/05/05 28/02/05 -
Price 0.35 0.36 0.37 0.49 0.61 0.76 0.92 -
P/RPS 0.32 0.29 0.31 0.44 0.60 0.79 0.74 -42.90%
P/EPS 10.87 32.04 106.11 -18.37 -15.25 63.33 7.12 32.68%
EY 9.20 3.12 0.94 -5.44 -6.56 1.58 14.04 -24.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 0.56 0.59 0.61 0.88 1.09 1.27 1.48 -47.77%

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