[GESHEN] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 422.46%
YoY- 139.99%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 93,169 91,617 89,242 89,606 88,070 86,270 88,511 3.48%
PBT 4,148 4,260 1,765 2,981 846 -886 827 193.30%
Tax -1,842 -1,569 -1,036 -1,335 -521 -574 -450 156.10%
NP 2,306 2,691 729 1,646 325 -1,460 377 234.83%
-
NP to SH 2,418 2,737 762 1,698 325 -1,398 216 401.15%
-
Tax Rate 44.41% 36.83% 58.70% 44.78% 61.58% - 54.41% -
Total Cost 90,863 88,926 88,513 87,960 87,745 87,730 88,134 2.05%
-
Net Worth 41,605 40,541 35,699 0 37,615 37,913 39,959 2.73%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 41,605 40,541 35,699 0 37,615 37,913 39,959 2.73%
NOSH 77,046 76,493 70,000 149,102 75,230 77,374 79,918 -2.41%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.48% 2.94% 0.82% 1.84% 0.37% -1.69% 0.43% -
ROE 5.81% 6.75% 2.13% 0.00% 0.86% -3.69% 0.54% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 120.92 119.77 127.49 60.10 117.07 111.50 110.75 6.03%
EPS 3.14 3.58 1.09 1.14 0.43 -1.81 0.27 414.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.53 0.51 0.00 0.50 0.49 0.50 5.26%
Adjusted Per Share Value based on latest NOSH - 149,102
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 72.55 71.34 69.49 69.77 68.58 67.18 68.92 3.48%
EPS 1.88 2.13 0.59 1.32 0.25 -1.09 0.17 397.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.324 0.3157 0.278 0.00 0.2929 0.2952 0.3111 2.74%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.21 0.22 0.22 0.20 0.28 0.22 0.22 -
P/RPS 0.17 0.18 0.17 0.33 0.24 0.20 0.20 -10.27%
P/EPS 6.69 6.15 20.21 17.56 64.81 -12.18 81.40 -81.12%
EY 14.94 16.26 4.95 5.69 1.54 -8.21 1.23 429.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.42 0.43 0.00 0.56 0.45 0.44 -7.73%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 25/05/12 27/02/12 24/11/11 15/08/11 26/05/11 28/02/11 -
Price 0.21 0.25 0.22 0.21 0.25 0.24 0.215 -
P/RPS 0.17 0.21 0.17 0.35 0.21 0.22 0.19 -7.15%
P/EPS 6.69 6.99 20.21 18.44 57.87 -13.28 79.55 -80.83%
EY 14.94 14.31 4.95 5.42 1.73 -7.53 1.26 420.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.47 0.43 0.00 0.50 0.49 0.43 -6.30%

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