[GESHEN] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
23-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 80.36%
YoY- 13.83%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 18,755 19,014 20,467 22,006 20,680 22,217 22,780 -12.14%
PBT 1,319 1,255 621 1,135 1,936 1,718 464 100.54%
Tax -210 -237 -53 849 -836 -648 -257 -12.58%
NP 1,109 1,018 568 1,984 1,100 1,070 207 205.86%
-
NP to SH 1,109 1,018 568 1,984 1,100 1,070 207 205.86%
-
Tax Rate 15.92% 18.88% 8.53% -74.80% 43.18% 37.72% 55.39% -
Total Cost 17,646 17,996 19,899 20,022 19,580 21,147 22,573 -15.12%
-
Net Worth 75,412 70,241 52,909 47,212 70,399 50,305 53,161 26.22%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 75,412 70,241 52,909 47,212 70,399 50,305 53,161 26.22%
NOSH 110,900 101,800 77,808 71,533 110,000 79,850 87,150 17.41%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.91% 5.35% 2.78% 9.02% 5.32% 4.82% 0.91% -
ROE 1.47% 1.45% 1.07% 4.20% 1.56% 2.13% 0.39% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 16.91 18.68 26.30 30.76 18.80 27.82 26.14 -25.18%
EPS 1.00 1.00 0.73 2.00 1.00 1.34 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.69 0.68 0.66 0.64 0.63 0.61 7.50%
Adjusted Per Share Value based on latest NOSH - 71,533
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 13.95 14.14 15.23 16.37 15.38 16.53 16.95 -12.16%
EPS 0.82 0.76 0.42 1.48 0.82 0.80 0.15 210.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.561 0.5225 0.3936 0.3512 0.5237 0.3742 0.3955 26.21%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.50 0.52 0.47 0.59 0.34 0.40 0.34 -
P/RPS 2.96 2.78 1.79 1.92 1.81 1.44 1.30 72.98%
P/EPS 50.00 52.00 64.38 21.27 34.00 29.85 143.14 -50.36%
EY 2.00 1.92 1.55 4.70 2.94 3.35 0.70 101.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.75 0.69 0.89 0.53 0.63 0.56 20.39%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 16/08/07 12/06/07 23/02/07 29/11/06 22/08/06 22/05/06 -
Price 0.56 0.49 0.49 0.46 0.55 0.35 0.36 -
P/RPS 3.31 2.62 1.86 1.50 2.93 1.26 1.38 79.08%
P/EPS 56.00 49.00 67.12 16.59 55.00 26.12 151.57 -48.47%
EY 1.79 2.04 1.49 6.03 1.82 3.83 0.66 94.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.71 0.72 0.70 0.86 0.56 0.59 24.51%

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