[GESHEN] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -11.66%
YoY- 644.0%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 84,999 89,574 92,329 93,169 91,617 89,242 89,606 -3.45%
PBT 2,521 3,019 4,096 4,148 4,260 1,765 2,981 -10.56%
Tax -957 -1,288 -1,468 -1,842 -1,569 -1,036 -1,335 -19.88%
NP 1,564 1,731 2,628 2,306 2,691 729 1,646 -3.34%
-
NP to SH 1,711 1,840 2,705 2,418 2,737 762 1,698 0.50%
-
Tax Rate 37.96% 42.66% 35.84% 44.41% 36.83% 58.70% 44.78% -
Total Cost 83,435 87,843 89,701 90,863 88,926 88,513 87,960 -3.45%
-
Net Worth 41,489 40,858 42,137 41,605 40,541 35,699 0 -
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 41,489 40,858 42,137 41,605 40,541 35,699 0 -
NOSH 76,833 77,090 76,612 77,046 76,493 70,000 149,102 -35.69%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.84% 1.93% 2.85% 2.48% 2.94% 0.82% 1.84% -
ROE 4.12% 4.50% 6.42% 5.81% 6.75% 2.13% 0.00% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 110.63 116.19 120.51 120.92 119.77 127.49 60.10 50.14%
EPS 2.23 2.39 3.53 3.14 3.58 1.09 1.14 56.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.53 0.55 0.54 0.53 0.51 0.00 -
Adjusted Per Share Value based on latest NOSH - 77,046
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 63.23 66.64 68.68 69.31 68.15 66.39 66.66 -3.45%
EPS 1.27 1.37 2.01 1.80 2.04 0.57 1.26 0.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3086 0.3039 0.3135 0.3095 0.3016 0.2656 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.245 0.20 0.20 0.21 0.22 0.22 0.20 -
P/RPS 0.22 0.17 0.17 0.17 0.18 0.17 0.33 -23.66%
P/EPS 11.00 8.38 5.66 6.69 6.15 20.21 17.56 -26.76%
EY 9.09 11.93 17.65 14.94 16.26 4.95 5.69 36.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.38 0.36 0.39 0.42 0.43 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 20/05/13 25/02/13 21/11/12 27/08/12 25/05/12 27/02/12 24/11/11 -
Price 0.24 0.50 0.22 0.21 0.25 0.22 0.21 -
P/RPS 0.22 0.43 0.18 0.17 0.21 0.17 0.35 -26.60%
P/EPS 10.78 20.95 6.23 6.69 6.99 20.21 18.44 -30.06%
EY 9.28 4.77 16.05 14.94 14.31 4.95 5.42 43.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.94 0.40 0.39 0.47 0.43 0.00 -

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