[GESHEN] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 99.53%
YoY- 15.79%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 99,075 53,956 17,730 85,000 68,466 43,777 19,981 190.49%
PBT 18,069 5,972 1,747 4,438 3,242 2,112 1,143 528.82%
Tax -5,372 -1,984 -580 -1,908 -1,980 -1,144 -567 347.13%
NP 12,697 3,988 1,167 2,530 1,262 968 576 684.69%
-
NP to SH 10,858 3,472 1,167 2,544 1,275 987 588 597.39%
-
Tax Rate 29.73% 33.22% 33.20% 42.99% 61.07% 54.17% 49.61% -
Total Cost 86,378 49,968 16,563 82,470 67,204 42,809 19,405 170.35%
-
Net Worth 73,053 68,516 48,369 46,999 44,548 44,723 44,099 39.96%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 73,053 68,516 48,369 46,999 44,548 44,723 44,099 39.96%
NOSH 76,898 76,984 76,776 77,048 76,807 77,109 77,368 -0.40%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 12.82% 7.39% 6.58% 2.98% 1.84% 2.21% 2.88% -
ROE 14.86% 5.07% 2.41% 5.41% 2.86% 2.21% 1.33% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 128.84 70.09 23.09 110.32 89.14 56.77 25.83 191.64%
EPS 14.12 4.51 1.52 3.30 1.66 1.28 0.76 600.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.89 0.63 0.61 0.58 0.58 0.57 40.52%
Adjusted Per Share Value based on latest NOSH - 76,886
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 77.15 42.01 13.81 66.19 53.31 34.09 15.56 190.48%
EPS 8.45 2.70 0.91 1.98 0.99 0.77 0.46 594.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5688 0.5335 0.3766 0.366 0.3469 0.3482 0.3434 39.94%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.895 0.73 0.58 0.555 0.60 0.49 0.38 -
P/RPS 0.69 1.04 2.51 0.50 0.67 0.86 1.47 -39.57%
P/EPS 6.34 16.19 38.16 16.81 36.14 38.28 50.00 -74.72%
EY 15.78 6.18 2.62 5.95 2.77 2.61 2.00 295.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.82 0.92 0.91 1.03 0.84 0.67 25.29%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 09/11/15 27/08/15 29/05/15 27/02/15 20/11/14 28/08/14 19/05/14 -
Price 1.46 0.815 0.67 0.515 0.53 0.50 0.39 -
P/RPS 1.13 1.16 2.90 0.47 0.59 0.88 1.51 -17.55%
P/EPS 10.34 18.07 44.08 15.60 31.93 39.06 51.32 -65.59%
EY 9.67 5.53 2.27 6.41 3.13 2.56 1.95 190.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 0.92 1.06 0.84 0.91 0.86 0.68 72.36%

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