[GESHEN] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 145.7%
YoY- 118.22%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 21,523 17,631 13,372 16,078 19,219 15,807 14,914 27.61%
PBT -3,907 -1,595 -3,218 331 -659 -868 -1,714 72.94%
Tax 398 340 -17 131 -352 -111 235 41.94%
NP -3,509 -1,255 -3,235 462 -1,011 -979 -1,479 77.60%
-
NP to SH -3,509 -1,255 -3,235 462 -1,011 -979 -1,479 77.60%
-
Tax Rate - - - -39.58% - - - -
Total Cost 25,032 18,886 16,607 15,616 20,230 16,786 16,393 32.50%
-
Net Worth 38,436 42,346 43,799 46,969 46,898 47,793 48,529 -14.36%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 38,436 42,346 43,799 46,969 46,898 47,793 48,529 -14.36%
NOSH 76,872 76,993 76,840 76,999 76,883 77,086 77,031 -0.13%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -16.30% -7.12% -24.19% 2.87% -5.26% -6.19% -9.92% -
ROE -9.13% -2.96% -7.39% 0.98% -2.16% -2.05% -3.05% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 28.00 22.90 17.40 20.88 25.00 20.51 19.36 27.80%
EPS -4.56 -1.63 -4.21 0.60 -1.31 -1.27 -1.92 77.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.55 0.57 0.61 0.61 0.62 0.63 -14.24%
Adjusted Per Share Value based on latest NOSH - 76,999
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 16.01 13.12 9.95 11.96 14.30 11.76 11.09 27.64%
EPS -2.61 -0.93 -2.41 0.34 -0.75 -0.73 -1.10 77.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2859 0.315 0.3258 0.3494 0.3489 0.3555 0.361 -14.36%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.30 0.29 0.29 0.16 0.25 0.26 0.39 -
P/RPS 1.07 1.27 1.67 0.77 1.00 1.27 2.01 -34.24%
P/EPS -6.57 -17.79 -6.89 26.67 -19.01 -20.47 -20.31 -52.77%
EY -15.22 -5.62 -14.52 3.75 -5.26 -4.88 -4.92 111.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.53 0.51 0.26 0.41 0.42 0.62 -2.15%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 26/11/09 20/08/09 28/05/09 27/02/09 28/11/08 27/08/08 -
Price 0.30 0.32 0.35 0.30 0.18 0.25 0.37 -
P/RPS 1.07 1.40 2.01 1.44 0.72 1.22 1.91 -31.97%
P/EPS -6.57 -19.63 -8.31 50.00 -13.69 -19.69 -19.27 -51.10%
EY -15.22 -5.09 -12.03 2.00 -7.31 -5.08 -5.19 104.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.58 0.61 0.49 0.30 0.40 0.59 1.12%

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