[GESHEN] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 194.91%
YoY- 2018.29%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 18,502 89,603 70,022 46,509 23,077 89,242 66,935 -57.53%
PBT 622 3,020 3,872 2,553 1,120 1,766 1,540 -45.32%
Tax -202 -1,289 -1,252 -854 -533 -1,036 -819 -60.63%
NP 420 1,731 2,620 1,699 587 730 721 -30.22%
-
NP to SH 461 1,781 2,629 1,737 589 764 745 -27.36%
-
Tax Rate 32.48% 42.68% 32.33% 33.45% 47.59% 58.66% 53.18% -
Total Cost 18,082 87,872 67,402 44,810 22,490 88,512 66,214 -57.87%
-
Net Worth 41,489 40,686 42,279 41,503 40,541 39,032 0 -
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 41,489 40,686 42,279 41,503 40,541 39,032 0 -
NOSH 76,833 76,767 76,871 76,858 76,493 76,534 117,234 -24.52%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 2.27% 1.93% 3.74% 3.65% 2.54% 0.82% 1.08% -
ROE 1.11% 4.38% 6.22% 4.19% 1.45% 1.96% 0.00% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 24.08 116.72 91.09 60.51 30.17 116.60 57.10 -43.73%
EPS 0.60 2.32 3.42 2.26 0.77 0.99 0.97 -27.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.53 0.55 0.54 0.53 0.51 0.00 -
Adjusted Per Share Value based on latest NOSH - 77,046
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 14.41 69.77 54.52 36.22 17.97 69.49 52.12 -57.52%
EPS 0.36 1.39 2.05 1.35 0.46 0.59 0.58 -27.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3231 0.3168 0.3292 0.3232 0.3157 0.3039 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.245 0.20 0.20 0.21 0.22 0.22 0.20 -
P/RPS 1.02 0.17 0.22 0.35 0.73 0.19 0.35 103.89%
P/EPS 40.83 8.62 5.85 9.29 28.57 22.04 31.47 18.93%
EY 2.45 11.60 17.10 10.76 3.50 4.54 3.18 -15.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.38 0.36 0.39 0.42 0.43 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 20/05/13 25/02/13 21/11/12 27/08/12 25/05/12 27/02/12 24/11/11 -
Price 0.24 0.50 0.22 0.21 0.25 0.22 0.21 -
P/RPS 1.00 0.43 0.24 0.35 0.83 0.19 0.37 93.91%
P/EPS 40.00 21.55 6.43 9.29 32.47 22.04 33.05 13.55%
EY 2.50 4.64 15.55 10.76 3.08 4.54 3.03 -12.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.94 0.40 0.39 0.47 0.43 0.00 -

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