[GESHEN] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
15-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 123.25%
YoY- 106.78%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 91,617 89,242 89,606 88,070 86,270 88,511 87,363 3.21%
PBT 4,260 1,765 2,981 846 -886 827 -4,521 -
Tax -1,569 -1,036 -1,335 -521 -574 -450 464 -
NP 2,691 729 1,646 325 -1,460 377 -4,057 -
-
NP to SH 2,737 762 1,698 325 -1,398 216 -4,246 -
-
Tax Rate 36.83% 58.70% 44.78% 61.58% - 54.41% - -
Total Cost 88,926 88,513 87,960 87,745 87,730 88,134 91,420 -1.82%
-
Net Worth 40,541 35,699 0 37,615 37,913 39,959 37,934 4.52%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 40,541 35,699 0 37,615 37,913 39,959 37,934 4.52%
NOSH 76,493 70,000 149,102 75,230 77,374 79,918 75,869 0.54%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 2.94% 0.82% 1.84% 0.37% -1.69% 0.43% -4.64% -
ROE 6.75% 2.13% 0.00% 0.86% -3.69% 0.54% -11.19% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 119.77 127.49 60.10 117.07 111.50 110.75 115.15 2.65%
EPS 3.58 1.09 1.14 0.43 -1.81 0.27 -5.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.51 0.00 0.50 0.49 0.50 0.50 3.95%
Adjusted Per Share Value based on latest NOSH - 75,230
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 71.34 69.49 69.77 68.58 67.18 68.92 68.03 3.21%
EPS 2.13 0.59 1.32 0.25 -1.09 0.17 -3.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3157 0.278 0.00 0.2929 0.2952 0.3111 0.2954 4.52%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.22 0.22 0.20 0.28 0.22 0.22 0.20 -
P/RPS 0.18 0.17 0.33 0.24 0.20 0.20 0.17 3.88%
P/EPS 6.15 20.21 17.56 64.81 -12.18 81.40 -3.57 -
EY 16.26 4.95 5.69 1.54 -8.21 1.23 -27.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.00 0.56 0.45 0.44 0.40 3.30%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 27/02/12 24/11/11 15/08/11 26/05/11 28/02/11 25/11/10 -
Price 0.25 0.22 0.21 0.25 0.24 0.215 0.32 -
P/RPS 0.21 0.17 0.35 0.21 0.22 0.19 0.28 -17.43%
P/EPS 6.99 20.21 18.44 57.87 -13.28 79.55 -5.72 -
EY 14.31 4.95 5.42 1.73 -7.53 1.26 -17.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.43 0.00 0.50 0.49 0.43 0.64 -18.58%

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