[GESHEN] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -49.57%
YoY- -25.51%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 87,363 82,177 75,469 68,604 66,300 64,476 66,018 20.51%
PBT -4,521 -5,351 -8,382 -8,389 -5,141 -4,414 -2,910 34.10%
Tax 464 761 845 852 102 -349 -97 -
NP -4,057 -4,590 -7,537 -7,537 -5,039 -4,763 -3,007 22.07%
-
NP to SH -4,246 -4,791 -7,770 -7,537 -5,039 -4,763 -3,007 25.83%
-
Tax Rate - - - - - - - -
Total Cost 91,420 86,767 83,006 76,141 71,339 69,239 69,025 20.58%
-
Net Worth 37,934 37,302 44,919 38,436 42,346 43,799 46,969 -13.26%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 37,934 37,302 44,919 38,436 42,346 43,799 46,969 -13.26%
NOSH 75,869 73,142 88,076 76,872 76,993 76,840 76,999 -0.97%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -4.64% -5.59% -9.99% -10.99% -7.60% -7.39% -4.55% -
ROE -11.19% -12.84% -17.30% -19.61% -11.90% -10.87% -6.40% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 115.15 112.35 85.69 89.24 86.11 83.91 85.74 21.70%
EPS -5.60 -6.55 -8.82 -9.80 -6.54 -6.20 -3.91 27.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.51 0.51 0.50 0.55 0.57 0.61 -12.40%
Adjusted Per Share Value based on latest NOSH - 76,872
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 64.99 61.13 56.14 51.04 49.32 47.96 49.11 20.51%
EPS -3.16 -3.56 -5.78 -5.61 -3.75 -3.54 -2.24 25.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2822 0.2775 0.3342 0.2859 0.315 0.3258 0.3494 -13.26%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.20 0.28 0.22 0.30 0.29 0.29 0.16 -
P/RPS 0.17 0.25 0.26 0.34 0.34 0.35 0.19 -7.14%
P/EPS -3.57 -4.27 -2.49 -3.06 -4.43 -4.68 -4.10 -8.80%
EY -27.98 -23.39 -40.10 -32.68 -22.57 -21.37 -24.41 9.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.55 0.43 0.60 0.53 0.51 0.26 33.23%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 24/08/10 25/05/10 22/02/10 26/11/09 20/08/09 28/05/09 -
Price 0.32 0.20 0.28 0.30 0.32 0.35 0.30 -
P/RPS 0.28 0.18 0.33 0.34 0.37 0.42 0.35 -13.81%
P/EPS -5.72 -3.05 -3.17 -3.06 -4.89 -5.65 -7.68 -17.81%
EY -17.49 -32.75 -31.51 -32.68 -20.45 -17.71 -13.02 21.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.39 0.55 0.60 0.58 0.61 0.49 19.46%

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