[GESHEN] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -3.09%
YoY- -158.4%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 88,511 87,363 82,177 75,469 68,604 66,300 64,476 23.44%
PBT 827 -4,521 -5,351 -8,382 -8,389 -5,141 -4,414 -
Tax -450 464 761 845 852 102 -349 18.41%
NP 377 -4,057 -4,590 -7,537 -7,537 -5,039 -4,763 -
-
NP to SH 216 -4,246 -4,791 -7,770 -7,537 -5,039 -4,763 -
-
Tax Rate 54.41% - - - - - - -
Total Cost 88,134 91,420 86,767 83,006 76,141 71,339 69,239 17.40%
-
Net Worth 39,959 37,934 37,302 44,919 38,436 42,346 43,799 -5.91%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 39,959 37,934 37,302 44,919 38,436 42,346 43,799 -5.91%
NOSH 79,918 75,869 73,142 88,076 76,872 76,993 76,840 2.64%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.43% -4.64% -5.59% -9.99% -10.99% -7.60% -7.39% -
ROE 0.54% -11.19% -12.84% -17.30% -19.61% -11.90% -10.87% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 110.75 115.15 112.35 85.69 89.24 86.11 83.91 20.26%
EPS 0.27 -5.60 -6.55 -8.82 -9.80 -6.54 -6.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.50 0.51 0.51 0.50 0.55 0.57 -8.34%
Adjusted Per Share Value based on latest NOSH - 88,076
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 68.92 68.03 63.99 58.77 53.42 51.63 50.21 23.43%
EPS 0.17 -3.31 -3.73 -6.05 -5.87 -3.92 -3.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3111 0.2954 0.2905 0.3498 0.2993 0.3297 0.3411 -5.93%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.22 0.20 0.28 0.22 0.30 0.29 0.29 -
P/RPS 0.20 0.17 0.25 0.26 0.34 0.34 0.35 -31.06%
P/EPS 81.40 -3.57 -4.27 -2.49 -3.06 -4.43 -4.68 -
EY 1.23 -27.98 -23.39 -40.10 -32.68 -22.57 -21.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.55 0.43 0.60 0.53 0.51 -9.34%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 25/11/10 24/08/10 25/05/10 22/02/10 26/11/09 20/08/09 -
Price 0.215 0.32 0.20 0.28 0.30 0.32 0.35 -
P/RPS 0.19 0.28 0.18 0.33 0.34 0.37 0.42 -40.98%
P/EPS 79.55 -5.72 -3.05 -3.17 -3.06 -4.89 -5.65 -
EY 1.26 -17.49 -32.75 -31.51 -32.68 -20.45 -17.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.64 0.39 0.55 0.60 0.58 0.61 -20.74%

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