[GESHEN] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 505.69%
YoY- 1179.71%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 93,018 92,308 89,242 89,246 85,164 82,808 88,511 3.36%
PBT 5,106 4,480 1,766 2,053 340 -5,500 827 236.92%
Tax -1,708 -2,132 -1,036 -1,092 -96 0 -683 84.34%
NP 3,398 2,348 730 961 244 -5,500 144 724.28%
-
NP to SH 3,474 2,356 764 993 164 -5,540 228 515.62%
-
Tax Rate 33.45% 47.59% 58.66% 53.19% 28.24% - 82.59% -
Total Cost 89,620 89,960 88,512 88,285 84,920 88,308 88,367 0.94%
-
Net Worth 41,503 40,541 39,032 0 25,625 37,913 59,499 -21.36%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 41,503 40,541 39,032 0 25,625 37,913 59,499 -21.36%
NOSH 76,858 76,493 76,534 117,234 51,250 77,374 118,999 -25.30%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.65% 2.54% 0.82% 1.08% 0.29% -6.64% 0.16% -
ROE 8.37% 5.81% 1.96% 0.00% 0.64% -14.61% 0.38% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 121.03 120.67 116.60 76.13 166.17 107.02 74.38 38.38%
EPS 4.52 3.08 0.99 1.29 0.22 -7.20 0.30 511.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.53 0.51 0.00 0.50 0.49 0.50 5.26%
Adjusted Per Share Value based on latest NOSH - 149,102
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 72.43 71.88 69.49 69.49 66.31 64.48 68.92 3.37%
EPS 2.71 1.83 0.59 0.77 0.13 -4.31 0.18 510.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3232 0.3157 0.3039 0.00 0.1995 0.2952 0.4633 -21.35%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.21 0.22 0.22 0.20 0.28 0.22 0.22 -
P/RPS 0.17 0.18 0.19 0.26 0.17 0.21 0.30 -31.54%
P/EPS 4.65 7.14 22.04 23.60 87.50 -3.07 114.82 -88.23%
EY 21.52 14.00 4.54 4.24 1.14 -32.55 0.87 750.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.42 0.43 0.00 0.56 0.45 0.44 -7.73%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 25/05/12 27/02/12 24/11/11 15/08/11 26/05/11 28/02/11 -
Price 0.21 0.25 0.22 0.21 0.25 0.24 0.215 -
P/RPS 0.17 0.21 0.19 0.28 0.15 0.22 0.29 -29.97%
P/EPS 4.65 8.12 22.04 24.78 78.13 -3.35 112.21 -88.04%
EY 21.52 12.32 4.54 4.03 1.28 -29.83 0.89 737.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.47 0.43 0.00 0.50 0.49 0.43 -6.30%

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