[GESHEN] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
19-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 2656.52%
YoY- 27.55%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 16,534 24,690 23,796 19,981 21,118 23,524 19,624 -10.76%
PBT 1,196 1,130 969 1,143 750 1,800 1,039 9.80%
Tax 72 -836 -577 -567 -698 -828 -346 -
NP 1,268 294 392 576 52 972 693 49.43%
-
NP to SH 1,269 288 399 588 -23 1,025 733 44.03%
-
Tax Rate -6.02% 73.98% 59.55% 49.61% 93.07% 46.00% 33.30% -
Total Cost 15,266 24,396 23,404 19,405 21,066 22,552 18,931 -13.32%
-
Net Worth 46,900 45,145 44,503 44,099 44,594 43,199 42,436 6.87%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 46,900 45,145 44,503 44,099 44,594 43,199 42,436 6.87%
NOSH 76,886 77,837 76,730 77,368 78,235 77,142 77,157 -0.23%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.67% 1.19% 1.65% 2.88% 0.25% 4.13% 3.53% -
ROE 2.71% 0.64% 0.90% 1.33% -0.05% 2.37% 1.73% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 21.50 31.72 31.01 25.83 26.99 30.49 25.43 -10.56%
EPS 1.65 0.37 0.52 0.76 -0.03 1.33 0.95 44.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.58 0.58 0.57 0.57 0.56 0.55 7.12%
Adjusted Per Share Value based on latest NOSH - 77,368
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 12.30 18.37 17.70 14.86 15.71 17.50 14.60 -10.77%
EPS 0.94 0.21 0.30 0.44 -0.02 0.76 0.55 42.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3489 0.3358 0.3311 0.3281 0.3317 0.3214 0.3157 6.87%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.555 0.60 0.49 0.38 0.33 0.235 0.21 -
P/RPS 2.58 1.89 1.58 1.47 1.22 0.77 0.83 112.55%
P/EPS 33.63 162.16 94.23 50.00 -1,122.51 17.69 22.11 32.15%
EY 2.97 0.62 1.06 2.00 -0.09 5.65 4.52 -24.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.03 0.84 0.67 0.58 0.42 0.38 78.70%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 20/11/14 28/08/14 19/05/14 28/02/14 25/11/13 29/08/13 -
Price 0.515 0.53 0.50 0.39 0.35 0.24 0.23 -
P/RPS 2.39 1.67 1.61 1.51 1.30 0.79 0.90 91.42%
P/EPS 31.20 143.24 96.15 51.32 -1,190.54 18.06 24.21 18.36%
EY 3.20 0.70 1.04 1.95 -0.08 5.54 4.13 -15.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.91 0.86 0.68 0.61 0.43 0.42 58.53%

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