[GESHEN] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
22-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -12.64%
YoY- -95.89%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 87,683 90,538 92,598 90,037 86,608 84,879 86,148 1.18%
PBT 5,253 6,518 4,812 1,187 1,055 1,204 5,027 2.96%
Tax -892 -2,398 -1,744 -952 -786 -987 -1,718 -35.32%
NP 4,361 4,120 3,068 235 269 217 3,309 20.14%
-
NP to SH 4,361 4,120 3,068 235 269 217 3,309 20.14%
-
Tax Rate 16.98% 36.79% 36.24% 80.20% 74.50% 81.98% 34.18% -
Total Cost 83,322 86,418 89,530 89,802 86,339 84,662 82,839 0.38%
-
Net Worth 47,212 70,399 50,305 53,161 50,546 49,364 49,364 -2.91%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - 8 8 -
Div Payout % - - - - - 3.90% 0.26% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 47,212 70,399 50,305 53,161 50,546 49,364 49,364 -2.91%
NOSH 71,533 110,000 79,850 87,150 87,150 88,150 88,150 -12.96%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.97% 4.55% 3.31% 0.26% 0.31% 0.26% 3.84% -
ROE 9.24% 5.85% 6.10% 0.44% 0.53% 0.44% 6.70% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 122.58 82.31 115.96 103.31 99.38 96.29 97.73 16.25%
EPS 6.10 3.75 3.84 0.27 0.31 0.25 3.75 38.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.01 -
NAPS 0.66 0.64 0.63 0.61 0.58 0.56 0.56 11.54%
Adjusted Per Share Value based on latest NOSH - 87,150
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 65.23 67.35 68.88 66.98 64.43 63.14 64.09 1.17%
EPS 3.24 3.06 2.28 0.17 0.20 0.16 2.46 20.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.01 -
NAPS 0.3512 0.5237 0.3742 0.3955 0.376 0.3672 0.3672 -2.91%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.59 0.34 0.40 0.34 0.45 0.55 0.67 -
P/RPS 0.48 0.41 0.34 0.33 0.45 0.57 0.69 -21.43%
P/EPS 9.68 9.08 10.41 126.09 145.79 223.42 17.85 -33.42%
EY 10.33 11.02 9.61 0.79 0.69 0.45 5.60 50.24%
DY 0.00 0.00 0.00 0.00 0.00 0.02 0.01 -
P/NAPS 0.89 0.53 0.63 0.56 0.78 0.98 1.20 -18.01%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 23/02/07 29/11/06 22/08/06 22/05/06 28/02/06 25/11/05 29/08/05 -
Price 0.46 0.55 0.35 0.36 0.37 0.49 0.61 -
P/RPS 0.38 0.67 0.30 0.35 0.37 0.51 0.62 -27.78%
P/EPS 7.55 14.68 9.11 133.51 119.87 199.05 16.25 -39.92%
EY 13.25 6.81 10.98 0.75 0.83 0.50 6.15 66.57%
DY 0.00 0.00 0.00 0.00 0.00 0.02 0.02 -
P/NAPS 0.70 0.86 0.56 0.59 0.64 0.88 1.09 -25.50%

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