[GESHEN] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
06-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 26.14%
YoY- 154.67%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 239,805 181,908 130,687 65,062 195,816 125,328 67,983 131.19%
PBT 15,453 10,237 8,534 3,410 2,066 -2,570 -5,049 -
Tax -1,547 -2,054 -1,822 -552 -746 -523 4 -
NP 13,906 8,183 6,712 2,858 1,320 -3,093 -5,045 -
-
NP to SH 13,109 7,695 6,393 2,688 2,131 -2,236 -4,425 -
-
Tax Rate 10.01% 20.06% 21.35% 16.19% 36.11% - - -
Total Cost 225,899 173,725 123,975 62,204 194,496 128,421 73,028 111.86%
-
Net Worth 113,319 107,818 106,291 101,908 95,165 93,026 90,887 15.79%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 113,319 107,818 106,291 101,908 95,165 93,026 90,887 15.79%
NOSH 110,019 110,019 110,019 110,019 110,019 110,019 110,019 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 5.80% 4.50% 5.14% 4.39% 0.67% -2.47% -7.42% -
ROE 11.57% 7.14% 6.01% 2.64% 2.24% -2.40% -4.87% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 217.97 165.34 119.26 59.37 183.13 117.21 63.58 126.85%
EPS 11.99 6.99 5.83 2.45 1.73 -2.09 -4.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.98 0.97 0.93 0.89 0.87 0.85 13.62%
Adjusted Per Share Value based on latest NOSH - 110,019
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 178.39 135.32 97.22 48.40 145.67 93.23 50.57 131.19%
EPS 9.75 5.72 4.76 2.00 1.59 -1.66 -3.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.843 0.8021 0.7907 0.7581 0.7079 0.692 0.6761 15.79%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.33 1.92 1.30 1.56 0.90 0.64 0.43 -
P/RPS 0.61 1.16 1.09 2.63 0.49 0.55 0.68 -6.96%
P/EPS 11.16 27.45 22.28 63.59 45.16 -30.61 -10.39 -
EY 8.96 3.64 4.49 1.57 2.21 -3.27 -9.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.96 1.34 1.68 1.01 0.74 0.51 85.32%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 11/11/21 12/08/21 06/05/21 25/02/21 05/11/20 03/08/20 -
Price 1.10 1.90 1.45 1.52 1.27 0.675 0.47 -
P/RPS 0.50 1.15 1.22 2.56 0.69 0.58 0.74 -22.94%
P/EPS 9.23 27.17 24.85 61.96 63.72 -32.28 -11.36 -
EY 10.83 3.68 4.02 1.61 1.57 -3.10 -8.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.94 1.49 1.63 1.43 0.78 0.55 55.65%

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