[GESHEN] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 499.21%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 86,148 71,645 52,294 29,162 5,153 0 -
PBT 5,027 7,787 7,455 4,896 843 -10 -
Tax -1,718 -2,076 -1,985 -1,127 -214 0 -
NP 3,309 5,711 5,470 3,769 629 -10 -
-
NP to SH 3,309 5,711 5,470 3,769 629 -10 -
-
Tax Rate 34.18% 26.66% 26.63% 23.02% 25.39% - -
Total Cost 82,839 65,934 46,824 25,393 4,524 10 136769.41%
-
Net Worth 49,364 48,199 26,210 13,457 2,609 0 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 8 8 148 148 148 - -
Div Payout % 0.26% 0.15% 2.71% 3.93% 23.53% - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 49,364 48,199 26,210 13,457 2,609 0 -
NOSH 88,150 80,333 42,275 22,428 5,325 2 521563.89%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 3.84% 7.97% 10.46% 12.92% 12.21% 0.00% -
ROE 6.70% 11.85% 20.87% 28.01% 24.11% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 97.73 89.18 123.70 130.02 96.77 0.00 -
EPS 3.75 7.11 12.94 16.80 11.81 -500.00 -
DPS 0.01 0.01 0.35 0.66 2.78 0.00 -
NAPS 0.56 0.60 0.62 0.60 0.49 0.00 -
Adjusted Per Share Value based on latest NOSH - 22,428
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 64.09 53.30 38.90 21.69 3.83 0.00 -
EPS 2.46 4.25 4.07 2.80 0.47 -0.01 -
DPS 0.01 0.01 0.11 0.11 0.11 0.00 -
NAPS 0.3672 0.3586 0.195 0.1001 0.0194 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 - - -
Price 0.67 0.83 0.90 0.89 0.00 0.00 -
P/RPS 0.69 0.93 0.73 0.68 0.00 0.00 -
P/EPS 17.85 11.68 6.96 5.30 0.00 0.00 -
EY 5.60 8.57 14.38 18.88 0.00 0.00 -
DY 0.01 0.01 0.39 0.74 0.00 0.00 -
P/NAPS 1.20 1.38 1.45 1.48 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/08/05 20/05/05 - - - - -
Price 0.61 0.76 0.00 0.00 0.00 0.00 -
P/RPS 0.62 0.85 0.00 0.00 0.00 0.00 -
P/EPS 16.25 10.69 0.00 0.00 0.00 0.00 -
EY 6.15 9.35 0.00 0.00 0.00 0.00 -
DY 0.02 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.27 0.00 0.00 0.00 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