[GESHEN] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 51.35%
YoY- 252.89%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 38,126 18,502 89,603 70,022 46,509 23,077 89,242 -43.30%
PBT 1,661 622 3,020 3,872 2,553 1,120 1,766 -4.00%
Tax -548 -202 -1,289 -1,252 -854 -533 -1,036 -34.61%
NP 1,113 420 1,731 2,620 1,699 587 730 32.50%
-
NP to SH 1,194 461 1,781 2,629 1,737 589 764 34.70%
-
Tax Rate 32.99% 32.48% 42.68% 32.33% 33.45% 47.59% 58.66% -
Total Cost 37,013 18,082 87,872 67,402 44,810 22,490 88,512 -44.10%
-
Net Worth 42,367 41,489 40,686 42,279 41,503 40,541 39,032 5.62%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 42,367 41,489 40,686 42,279 41,503 40,541 39,032 5.62%
NOSH 77,032 76,833 76,767 76,871 76,858 76,493 76,534 0.43%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.92% 2.27% 1.93% 3.74% 3.65% 2.54% 0.82% -
ROE 2.82% 1.11% 4.38% 6.22% 4.19% 1.45% 1.96% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 49.49 24.08 116.72 91.09 60.51 30.17 116.60 -43.55%
EPS 1.55 0.60 2.32 3.42 2.26 0.77 0.99 34.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.54 0.53 0.55 0.54 0.53 0.51 5.16%
Adjusted Per Share Value based on latest NOSH - 76,612
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 29.69 14.41 69.77 54.52 36.22 17.97 69.49 -43.30%
EPS 0.93 0.36 1.39 2.05 1.35 0.46 0.59 35.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3299 0.3231 0.3168 0.3292 0.3232 0.3157 0.3039 5.63%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.21 0.245 0.20 0.20 0.21 0.22 0.22 -
P/RPS 0.42 1.02 0.17 0.22 0.35 0.73 0.19 69.77%
P/EPS 13.55 40.83 8.62 5.85 9.29 28.57 22.04 -27.71%
EY 7.38 2.45 11.60 17.10 10.76 3.50 4.54 38.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.45 0.38 0.36 0.39 0.42 0.43 -7.91%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 20/05/13 25/02/13 21/11/12 27/08/12 25/05/12 27/02/12 -
Price 0.23 0.24 0.50 0.22 0.21 0.25 0.22 -
P/RPS 0.46 1.00 0.43 0.24 0.35 0.83 0.19 80.40%
P/EPS 14.84 40.00 21.55 6.43 9.29 32.47 22.04 -23.19%
EY 6.74 2.50 4.64 15.55 10.76 3.08 4.54 30.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.94 0.40 0.39 0.47 0.43 -1.55%

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