[GESHEN] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -831.54%
YoY- -375.9%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 22,780 24,861 22,740 19,656 19,351 23,132 24,009 -3.44%
PBT 464 2,400 230 -1,907 332 2,549 4,053 -76.45%
Tax -257 -657 -182 144 -91 -858 -913 -57.08%
NP 207 1,743 48 -1,763 241 1,691 3,140 -83.70%
-
NP to SH 207 1,743 48 -1,763 241 1,691 3,140 -83.70%
-
Tax Rate 55.39% 27.38% 79.13% - 27.41% 33.66% 22.53% -
Total Cost 22,573 23,118 22,692 21,419 19,110 21,441 20,869 5.37%
-
Net Worth 53,161 50,546 49,364 49,364 48,199 26,210 13,457 150.10%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - 8 - -
Div Payout % - - - - - 0.50% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 53,161 50,546 49,364 49,364 48,199 26,210 13,457 150.10%
NOSH 87,150 87,150 88,150 88,150 80,333 42,275 22,428 147.36%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 0.91% 7.01% 0.21% -8.97% 1.25% 7.31% 13.08% -
ROE 0.39% 3.45% 0.10% -3.57% 0.50% 6.45% 23.33% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 26.14 28.53 25.80 22.30 24.09 54.72 107.05 -60.96%
EPS 0.00 2.00 0.00 -2.00 0.30 4.00 14.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
NAPS 0.61 0.58 0.56 0.56 0.60 0.62 0.60 1.10%
Adjusted Per Share Value based on latest NOSH - 88,150
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 16.95 18.49 16.92 14.62 14.40 17.21 17.86 -3.42%
EPS 0.15 1.30 0.04 -1.31 0.18 1.26 2.34 -84.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.3955 0.376 0.3672 0.3672 0.3586 0.195 0.1001 150.13%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.34 0.45 0.55 0.67 0.83 0.90 0.89 -
P/RPS 1.30 1.58 2.13 3.00 3.45 1.64 0.83 34.90%
P/EPS 143.14 22.50 1,010.05 -33.50 276.67 22.50 6.36 698.65%
EY 0.70 4.44 0.10 -2.99 0.36 4.44 15.73 -87.46%
DY 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 0.56 0.78 0.98 1.20 1.38 1.45 1.48 -47.71%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 22/05/06 28/02/06 25/11/05 29/08/05 20/05/05 28/02/05 24/11/04 -
Price 0.36 0.37 0.49 0.61 0.76 0.92 0.93 -
P/RPS 1.38 1.30 1.90 2.74 3.16 1.68 0.87 36.04%
P/EPS 151.57 18.50 899.86 -30.50 253.33 23.00 6.64 706.22%
EY 0.66 5.41 0.11 -3.28 0.39 4.35 15.05 -87.58%
DY 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 0.59 0.64 0.88 1.09 1.27 1.48 1.55 -47.50%

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