[GESHEN] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 208.38%
YoY- 142.53%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 89,603 93,362 93,018 92,308 89,242 89,246 85,164 3.42%
PBT 3,020 5,162 5,106 4,480 1,766 2,053 340 326.06%
Tax -1,289 -1,669 -1,708 -2,132 -1,036 -1,092 -96 460.49%
NP 1,731 3,493 3,398 2,348 730 961 244 267.02%
-
NP to SH 1,781 3,505 3,474 2,356 764 993 164 386.86%
-
Tax Rate 42.68% 32.33% 33.45% 47.59% 58.66% 53.19% 28.24% -
Total Cost 87,872 89,869 89,620 89,960 88,512 88,285 84,920 2.29%
-
Net Worth 40,686 42,279 41,503 40,541 39,032 0 25,625 35.90%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 40,686 42,279 41,503 40,541 39,032 0 25,625 35.90%
NOSH 76,767 76,871 76,858 76,493 76,534 117,234 51,250 30.75%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.93% 3.74% 3.65% 2.54% 0.82% 1.08% 0.29% -
ROE 4.38% 8.29% 8.37% 5.81% 1.96% 0.00% 0.64% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 116.72 121.45 121.03 120.67 116.60 76.13 166.17 -20.89%
EPS 2.32 4.56 4.52 3.08 0.99 1.29 0.22 377.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.55 0.54 0.53 0.51 0.00 0.50 3.94%
Adjusted Per Share Value based on latest NOSH - 76,493
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 69.77 72.70 72.43 71.88 69.49 69.49 66.31 3.43%
EPS 1.39 2.73 2.71 1.83 0.59 0.77 0.13 381.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3168 0.3292 0.3232 0.3157 0.3039 0.00 0.1995 35.92%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.20 0.20 0.21 0.22 0.22 0.20 0.28 -
P/RPS 0.17 0.16 0.17 0.18 0.19 0.26 0.17 0.00%
P/EPS 8.62 4.39 4.65 7.14 22.04 23.60 87.50 -78.51%
EY 11.60 22.80 21.52 14.00 4.54 4.24 1.14 366.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.39 0.42 0.43 0.00 0.56 -22.68%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 21/11/12 27/08/12 25/05/12 27/02/12 24/11/11 15/08/11 -
Price 0.50 0.22 0.21 0.25 0.22 0.21 0.25 -
P/RPS 0.43 0.18 0.17 0.21 0.19 0.28 0.15 101.15%
P/EPS 21.55 4.82 4.65 8.12 22.04 24.78 78.13 -57.46%
EY 4.64 20.73 21.52 12.32 4.54 4.03 1.28 135.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.40 0.39 0.47 0.43 0.00 0.50 52.03%

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