[GESHEN] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 107.69%
YoY- 118.22%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 68,604 47,081 29,450 16,078 63,946 44,727 28,920 77.58%
PBT -8,389 -4,482 -2,887 331 -6,006 -5,347 -4,479 51.77%
Tax 399 454 114 131 1 353 464 -9.54%
NP -7,990 -4,028 -2,773 462 -6,005 -4,994 -4,015 58.01%
-
NP to SH -7,990 -4,028 -2,773 462 -6,005 -4,994 -4,015 58.01%
-
Tax Rate - - - -39.58% - - - -
Total Cost 76,594 51,109 32,223 15,616 69,951 49,721 32,935 75.26%
-
Net Worth 38,468 42,278 43,784 46,969 46,157 47,708 48,456 -14.22%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 38,468 42,278 43,784 46,969 46,157 47,708 48,456 -14.22%
NOSH 76,936 76,870 76,814 76,999 76,928 76,949 76,915 0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -11.65% -8.56% -9.42% 2.87% -9.39% -11.17% -13.88% -
ROE -20.77% -9.53% -6.33% 0.98% -13.01% -10.47% -8.29% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 89.17 61.25 38.34 20.88 83.12 58.13 37.60 77.55%
EPS -10.39 -5.24 -3.61 0.60 -7.81 -6.49 -5.22 58.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.55 0.57 0.61 0.60 0.62 0.63 -14.24%
Adjusted Per Share Value based on latest NOSH - 76,999
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 53.42 36.66 22.93 12.52 49.79 34.83 22.52 77.58%
EPS -6.22 -3.14 -2.16 0.36 -4.68 -3.89 -3.13 57.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2995 0.3292 0.3409 0.3657 0.3594 0.3715 0.3773 -14.23%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.30 0.29 0.29 0.16 0.25 0.26 0.39 -
P/RPS 0.34 0.47 0.76 0.77 0.30 0.45 1.04 -52.44%
P/EPS -2.89 -5.53 -8.03 26.67 -3.20 -4.01 -7.47 -46.81%
EY -34.62 -18.07 -12.45 3.75 -31.22 -24.96 -13.38 88.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.53 0.51 0.26 0.42 0.42 0.62 -2.15%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 26/11/09 20/08/09 28/05/09 27/02/09 28/11/08 27/08/08 -
Price 0.30 0.32 0.35 0.30 0.18 0.25 0.37 -
P/RPS 0.34 0.52 0.91 1.44 0.22 0.43 0.98 -50.53%
P/EPS -2.89 -6.11 -9.70 50.00 -2.31 -3.85 -7.09 -44.93%
EY -34.62 -16.38 -10.31 2.00 -43.37 -25.96 -14.11 81.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.58 0.61 0.49 0.30 0.40 0.59 1.12%

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