[GESHEN] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 102.87%
YoY- -50.43%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 88,511 65,840 43,023 22,943 68,604 47,081 29,450 107.84%
PBT 827 -614 151 338 -8,389 -4,482 -2,887 -
Tax -683 489 141 124 399 454 114 -
NP 144 -125 292 462 -7,990 -4,028 -2,773 -
-
NP to SH 228 -69 -27 229 -7,990 -4,028 -2,773 -
-
Tax Rate 82.59% - -93.38% -36.69% - - - -
Total Cost 88,367 65,965 42,731 22,481 76,594 51,109 32,223 95.56%
-
Net Worth 59,499 35,539 15,299 44,919 38,468 42,278 43,784 22.61%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 59,499 35,539 15,299 44,919 38,468 42,278 43,784 22.61%
NOSH 118,999 71,078 29,999 88,076 76,936 76,870 76,814 33.77%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.16% -0.19% 0.68% 2.01% -11.65% -8.56% -9.42% -
ROE 0.38% -0.19% -0.18% 0.51% -20.77% -9.53% -6.33% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 74.38 92.63 143.41 26.05 89.17 61.25 38.34 55.36%
EPS 0.30 -1.02 -0.09 0.26 -10.39 -5.24 -3.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.50 0.51 0.51 0.50 0.55 0.57 -8.34%
Adjusted Per Share Value based on latest NOSH - 88,076
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 65.84 48.98 32.01 17.07 51.04 35.02 21.91 107.82%
EPS 0.17 -0.05 -0.02 0.17 -5.94 -3.00 -2.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4426 0.2644 0.1138 0.3342 0.2862 0.3145 0.3257 22.61%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.22 0.20 0.28 0.22 0.30 0.29 0.29 -
P/RPS 0.30 0.22 0.20 0.84 0.34 0.47 0.76 -46.09%
P/EPS 114.82 -206.02 -311.11 84.62 -2.89 -5.53 -8.03 -
EY 0.87 -0.49 -0.32 1.18 -34.62 -18.07 -12.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.55 0.43 0.60 0.53 0.51 -9.34%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 25/11/10 24/08/10 25/05/10 22/02/10 26/11/09 20/08/09 -
Price 0.215 0.32 0.20 0.28 0.30 0.32 0.35 -
P/RPS 0.29 0.35 0.14 1.07 0.34 0.52 0.91 -53.24%
P/EPS 112.21 -329.64 -222.22 107.69 -2.89 -6.11 -9.70 -
EY 0.89 -0.30 -0.45 0.93 -34.62 -16.38 -10.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.64 0.39 0.55 0.60 0.58 0.61 -20.74%

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