[GESHEN] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 117.44%
YoY- -95.3%
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 64,796 44,116 22,780 86,608 61,747 39,007 19,351 123.65%
PBT 4,130 2,194 464 1,055 -1,345 -1,575 332 436.05%
Tax -1,742 -906 -257 -798 -129 53 -91 614.31%
NP 2,388 1,288 207 257 -1,474 -1,522 241 360.68%
-
NP to SH 2,388 1,288 207 257 -1,474 -1,522 241 360.68%
-
Tax Rate 42.18% 41.29% 55.39% 75.64% - - 27.41% -
Total Cost 62,408 42,828 22,573 86,351 63,221 40,529 19,110 119.95%
-
Net Worth 50,943 50,399 44,957 44,957 41,272 42,616 48,199 3.75%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 50,943 50,399 44,957 44,957 41,272 42,616 48,199 3.75%
NOSH 79,600 79,999 73,700 73,700 73,700 76,100 80,333 -0.60%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 3.69% 2.92% 0.91% 0.30% -2.39% -3.90% 1.25% -
ROE 4.69% 2.56% 0.46% 0.57% -3.57% -3.57% 0.50% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 81.40 55.15 30.91 117.51 83.78 51.26 24.09 125.01%
EPS 3.00 1.61 0.00 0.00 -2.00 -2.00 0.30 363.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.63 0.61 0.61 0.56 0.56 0.60 4.39%
Adjusted Per Share Value based on latest NOSH - 87,150
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 50.45 34.35 17.74 67.44 48.08 30.37 15.07 123.62%
EPS 1.86 1.00 0.16 0.20 -1.15 -1.19 0.19 356.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3967 0.3924 0.3501 0.3501 0.3214 0.3318 0.3753 3.76%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.34 0.40 0.34 0.45 0.55 0.67 0.83 -
P/RPS 0.42 0.73 1.10 0.38 0.66 1.31 3.45 -75.40%
P/EPS 11.33 24.84 121.05 129.05 -27.50 -33.50 276.67 -88.09%
EY 8.82 4.03 0.83 0.77 -3.64 -2.99 0.36 741.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.63 0.56 0.74 0.98 1.20 1.38 -47.13%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 22/08/06 22/05/06 28/02/06 25/11/05 29/08/05 20/05/05 -
Price 0.55 0.35 0.36 0.37 0.49 0.61 0.76 -
P/RPS 0.68 0.63 1.16 0.31 0.58 1.19 3.16 -64.05%
P/EPS 18.33 21.74 128.17 106.11 -24.50 -30.50 253.33 -82.60%
EY 5.45 4.60 0.78 0.94 -4.08 -3.28 0.39 479.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.56 0.59 0.61 0.88 1.09 1.27 -22.86%

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