[GESHEN] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -22.91%
YoY- 142.53%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 89,603 70,022 46,509 23,077 89,242 66,935 42,582 63.83%
PBT 3,020 3,872 2,553 1,120 1,766 1,540 170 574.91%
Tax -1,289 -1,252 -854 -533 -1,036 -819 -48 787.85%
NP 1,731 2,620 1,699 587 730 721 122 481.38%
-
NP to SH 1,781 2,629 1,737 589 764 745 82 671.22%
-
Tax Rate 42.68% 32.33% 33.45% 47.59% 58.66% 53.18% 28.24% -
Total Cost 87,872 67,402 44,810 22,490 88,512 66,214 42,460 62.04%
-
Net Worth 40,686 42,279 41,503 40,541 39,032 0 25,625 35.90%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 40,686 42,279 41,503 40,541 39,032 0 25,625 35.90%
NOSH 76,767 76,871 76,858 76,493 76,534 117,234 51,250 30.75%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.93% 3.74% 3.65% 2.54% 0.82% 1.08% 0.29% -
ROE 4.38% 6.22% 4.19% 1.45% 1.96% 0.00% 0.32% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 116.72 91.09 60.51 30.17 116.60 57.10 83.09 25.29%
EPS 2.32 3.42 2.26 0.77 0.99 0.97 0.11 656.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.55 0.54 0.53 0.51 0.00 0.50 3.94%
Adjusted Per Share Value based on latest NOSH - 76,493
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 69.77 54.52 36.22 17.97 69.49 52.12 33.16 63.82%
EPS 1.39 2.05 1.35 0.46 0.59 0.58 0.06 704.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3168 0.3292 0.3232 0.3157 0.3039 0.00 0.1995 35.92%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.20 0.20 0.21 0.22 0.22 0.20 0.28 -
P/RPS 0.17 0.22 0.35 0.73 0.19 0.35 0.34 -36.87%
P/EPS 8.62 5.85 9.29 28.57 22.04 31.47 175.00 -86.43%
EY 11.60 17.10 10.76 3.50 4.54 3.18 0.57 638.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.39 0.42 0.43 0.00 0.56 -22.68%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 21/11/12 27/08/12 25/05/12 27/02/12 24/11/11 15/08/11 -
Price 0.50 0.22 0.21 0.25 0.22 0.21 0.25 -
P/RPS 0.43 0.24 0.35 0.83 0.19 0.37 0.30 26.98%
P/EPS 21.55 6.43 9.29 32.47 22.04 33.05 156.25 -73.14%
EY 4.64 15.55 10.76 3.08 4.54 3.03 0.64 272.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.40 0.39 0.47 0.43 0.00 0.50 52.03%

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