[GESHEN] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -179.6%
YoY- -247.08%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 22,817 20,080 22,943 21,523 17,631 13,372 16,078 26.25%
PBT -765 -187 338 -3,907 -1,595 -3,218 331 -
Tax 43 -101 124 398 340 -17 131 -52.38%
NP -722 -288 462 -3,509 -1,255 -3,235 462 -
-
NP to SH -710 -256 229 -3,509 -1,255 -3,235 462 -
-
Tax Rate - - -36.69% - - - -39.58% -
Total Cost 23,539 20,368 22,481 25,032 18,886 16,607 15,616 31.43%
-
Net Worth 37,934 37,302 44,919 38,436 42,346 43,799 46,969 -13.26%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 37,934 37,302 44,919 38,436 42,346 43,799 46,969 -13.26%
NOSH 75,869 73,142 88,076 76,872 76,993 76,840 76,999 -0.97%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -3.16% -1.43% 2.01% -16.30% -7.12% -24.19% 2.87% -
ROE -1.87% -0.69% 0.51% -9.13% -2.96% -7.39% 0.98% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 30.07 27.45 26.05 28.00 22.90 17.40 20.88 27.49%
EPS -0.92 -0.35 0.26 -4.56 -1.63 -4.21 0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.51 0.51 0.50 0.55 0.57 0.61 -12.40%
Adjusted Per Share Value based on latest NOSH - 76,872
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 17.77 15.64 17.86 16.76 13.73 10.41 12.52 26.26%
EPS -0.55 -0.20 0.18 -2.73 -0.98 -2.52 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2954 0.2905 0.3498 0.2993 0.3297 0.3411 0.3657 -13.25%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.20 0.28 0.22 0.30 0.29 0.29 0.16 -
P/RPS 0.67 1.02 0.84 1.07 1.27 1.67 0.77 -8.84%
P/EPS -21.37 -80.00 84.62 -6.57 -17.79 -6.89 26.67 -
EY -4.68 -1.25 1.18 -15.22 -5.62 -14.52 3.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.55 0.43 0.60 0.53 0.51 0.26 33.23%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 24/08/10 25/05/10 22/02/10 26/11/09 20/08/09 28/05/09 -
Price 0.32 0.20 0.28 0.30 0.32 0.35 0.30 -
P/RPS 1.06 0.73 1.07 1.07 1.40 2.01 1.44 -18.45%
P/EPS -34.19 -57.14 107.69 -6.57 -19.63 -8.31 50.00 -
EY -2.92 -1.75 0.93 -15.22 -5.09 -12.03 2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.39 0.55 0.60 0.58 0.61 0.49 19.46%

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