[GESHEN] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 45.13%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 84,879 86,148 71,645 52,294 29,162 5,153 0 -
PBT 1,204 5,027 7,787 7,455 4,896 843 -10 -
Tax -987 -1,718 -2,076 -1,985 -1,127 -214 0 -
NP 217 3,309 5,711 5,470 3,769 629 -10 -
-
NP to SH 217 3,309 5,711 5,470 3,769 629 -10 -
-
Tax Rate 81.98% 34.18% 26.66% 26.63% 23.02% 25.39% - -
Total Cost 84,662 82,839 65,934 46,824 25,393 4,524 10 41211.39%
-
Net Worth 49,364 49,364 48,199 26,210 13,457 2,609 0 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 8 8 8 148 148 148 - -
Div Payout % 3.90% 0.26% 0.15% 2.71% 3.93% 23.53% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 49,364 49,364 48,199 26,210 13,457 2,609 0 -
NOSH 88,150 88,150 80,333 42,275 22,428 5,325 2 123866.19%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 0.26% 3.84% 7.97% 10.46% 12.92% 12.21% 0.00% -
ROE 0.44% 6.70% 11.85% 20.87% 28.01% 24.11% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 96.29 97.73 89.18 123.70 130.02 96.77 0.00 -
EPS 0.25 3.75 7.11 12.94 16.80 11.81 -500.00 -
DPS 0.01 0.01 0.01 0.35 0.66 2.78 0.00 -
NAPS 0.56 0.56 0.60 0.62 0.60 0.49 0.00 -
Adjusted Per Share Value based on latest NOSH - 42,275
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 63.14 64.09 53.30 38.90 21.69 3.83 0.00 -
EPS 0.16 2.46 4.25 4.07 2.80 0.47 -0.01 -
DPS 0.01 0.01 0.01 0.11 0.11 0.11 0.00 -
NAPS 0.3672 0.3672 0.3586 0.195 0.1001 0.0194 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 - - -
Price 0.55 0.67 0.83 0.90 0.89 0.00 0.00 -
P/RPS 0.57 0.69 0.93 0.73 0.68 0.00 0.00 -
P/EPS 223.42 17.85 11.68 6.96 5.30 0.00 0.00 -
EY 0.45 5.60 8.57 14.38 18.88 0.00 0.00 -
DY 0.02 0.01 0.01 0.39 0.74 0.00 0.00 -
P/NAPS 0.98 1.20 1.38 1.45 1.48 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 29/08/05 20/05/05 - - - - -
Price 0.49 0.61 0.76 0.00 0.00 0.00 0.00 -
P/RPS 0.51 0.62 0.85 0.00 0.00 0.00 0.00 -
P/EPS 199.05 16.25 10.69 0.00 0.00 0.00 0.00 -
EY 0.50 6.15 9.35 0.00 0.00 0.00 0.00 -
DY 0.02 0.02 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 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