[GESHEN] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 44.75%
YoY- 54800.0%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 61,747 39,007 19,351 52,294 29,162 5,153 0 -
PBT -1,345 -1,575 332 7,455 4,906 853 0 -
Tax -129 53 -91 -1,985 -1,127 -214 0 -
NP -1,474 -1,522 241 5,470 3,779 639 0 -
-
NP to SH -1,474 -1,522 241 5,470 3,779 639 0 -
-
Tax Rate - - 27.41% 26.63% 22.97% 25.09% - -
Total Cost 63,221 40,529 19,110 46,824 25,383 4,514 0 -
-
Net Worth 41,272 42,616 48,199 26,249 13,337 2,609 0 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 8 - - - -
Div Payout % - - - 0.15% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 41,272 42,616 48,199 26,249 13,337 2,609 0 -
NOSH 73,700 76,100 80,333 42,337 22,229 5,325 2 109930.73%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -2.39% -3.90% 1.25% 10.46% 12.96% 12.40% 0.00% -
ROE -3.57% -3.57% 0.50% 20.84% 28.33% 24.49% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 83.78 51.26 24.09 123.52 131.19 96.77 0.00 -
EPS -2.00 -2.00 0.30 12.92 17.00 12.00 0.00 -
DPS 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 0.56 0.56 0.60 0.62 0.60 0.49 0.00 -
Adjusted Per Share Value based on latest NOSH - 42,275
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 45.93 29.02 14.40 38.90 21.69 3.83 0.00 -
EPS -1.10 -1.13 0.18 4.07 2.81 0.48 0.00 -
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.307 0.317 0.3586 0.1953 0.0992 0.0194 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 - - -
Price 0.55 0.67 0.83 0.90 0.89 0.00 0.00 -
P/RPS 0.66 1.31 3.45 0.73 0.68 0.00 0.00 -
P/EPS -27.50 -33.50 276.67 6.97 5.24 0.00 0.00 -
EY -3.64 -2.99 0.36 14.36 19.10 0.00 0.00 -
DY 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 0.98 1.20 1.38 1.45 1.48 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 29/08/05 20/05/05 28/02/05 24/11/04 06/09/04 - -
Price 0.49 0.61 0.76 0.92 0.93 0.00 0.00 -
P/RPS 0.58 1.19 3.16 0.74 0.71 0.00 0.00 -
P/EPS -24.50 -30.50 253.33 7.12 5.47 0.00 0.00 -
EY -4.08 -3.28 0.39 14.04 18.28 0.00 0.00 -
DY 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 0.88 1.09 1.27 1.48 1.55 0.00 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