[GESHEN] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 3.16%
YoY- 19.34%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 86,046 91,772 68,604 62,774 58,900 64,312 63,946 21.94%
PBT 302 1,352 -8,389 -5,976 -5,774 1,324 -6,006 -
Tax 282 496 399 605 228 524 1 4244.97%
NP 584 1,848 -7,990 -5,370 -5,546 1,848 -6,005 -
-
NP to SH -54 916 -7,990 -5,370 -5,546 1,848 -6,005 -95.71%
-
Tax Rate -93.38% -36.69% - - - -39.58% - -
Total Cost 85,462 89,924 76,594 68,145 64,446 62,464 69,951 14.32%
-
Net Worth 15,299 44,919 38,468 42,278 43,784 46,969 46,157 -52.20%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 15,299 44,919 38,468 42,278 43,784 46,969 46,157 -52.20%
NOSH 29,999 88,076 76,936 76,870 76,814 76,999 76,928 -46.71%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 0.68% 2.01% -11.65% -8.56% -9.42% 2.87% -9.39% -
ROE -0.35% 2.04% -20.77% -12.70% -12.67% 3.93% -13.01% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 286.82 104.20 89.17 81.66 76.68 83.52 83.12 128.86%
EPS -0.18 1.04 -10.39 -6.99 -7.22 2.40 -7.81 -91.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.51 0.50 0.55 0.57 0.61 0.60 -10.29%
Adjusted Per Share Value based on latest NOSH - 76,993
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 67.00 71.46 53.42 48.88 45.86 50.08 49.79 21.95%
EPS -0.04 0.71 -6.22 -4.18 -4.32 1.44 -4.68 -95.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1191 0.3498 0.2995 0.3292 0.3409 0.3657 0.3594 -52.20%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.28 0.22 0.30 0.29 0.29 0.16 0.25 -
P/RPS 0.10 0.21 0.34 0.36 0.38 0.19 0.30 -52.02%
P/EPS -155.56 21.15 -2.89 -4.15 -4.02 6.67 -3.20 1241.49%
EY -0.64 4.73 -34.62 -24.09 -24.90 15.00 -31.22 -92.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.43 0.60 0.53 0.51 0.26 0.42 19.75%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 25/05/10 22/02/10 26/11/09 20/08/09 28/05/09 27/02/09 -
Price 0.20 0.28 0.30 0.32 0.35 0.30 0.18 -
P/RPS 0.07 0.27 0.34 0.39 0.46 0.36 0.22 -53.49%
P/EPS -111.11 26.92 -2.89 -4.58 -4.85 12.50 -2.31 1232.01%
EY -0.90 3.71 -34.62 -21.83 -20.63 8.00 -43.37 -92.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.55 0.60 0.58 0.61 0.49 0.30 19.17%

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