[GESHEN] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -400.11%
YoY- 30.93%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 93,018 85,164 86,046 58,900 57,840 78,962 88,232 0.88%
PBT 5,106 340 302 -5,774 -8,958 3,752 4,388 2.55%
Tax -1,708 -96 282 228 928 -580 -1,812 -0.97%
NP 3,398 244 584 -5,546 -8,030 3,172 2,576 4.71%
-
NP to SH 3,474 164 -54 -5,546 -8,030 3,172 2,576 5.10%
-
Tax Rate 33.45% 28.24% -93.38% - - 15.46% 41.29% -
Total Cost 89,620 84,920 85,462 64,446 65,870 75,790 85,656 0.75%
-
Net Worth 41,503 25,625 15,299 43,784 48,456 54,716 50,399 -3.18%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 41,503 25,625 15,299 43,784 48,456 54,716 50,399 -3.18%
NOSH 76,858 51,250 29,999 76,814 76,915 79,300 79,999 -0.66%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 3.65% 0.29% 0.68% -9.42% -13.88% 4.02% 2.92% -
ROE 8.37% 0.64% -0.35% -12.67% -16.57% 5.80% 5.11% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 121.03 166.17 286.82 76.68 75.20 99.57 110.29 1.55%
EPS 4.52 0.22 -0.18 -7.22 -10.44 4.00 3.22 5.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.50 0.51 0.57 0.63 0.69 0.63 -2.53%
Adjusted Per Share Value based on latest NOSH - 76,840
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 69.20 63.35 64.01 43.82 43.03 58.74 65.64 0.88%
EPS 2.58 0.12 -0.04 -4.13 -5.97 2.36 1.92 5.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3087 0.1906 0.1138 0.3257 0.3605 0.407 0.3749 -3.18%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.21 0.28 0.28 0.29 0.39 0.52 0.40 -
P/RPS 0.17 0.17 0.10 0.38 0.52 0.52 0.36 -11.74%
P/EPS 4.65 87.50 -155.56 -4.02 -3.74 13.00 12.42 -15.09%
EY 21.52 1.14 -0.64 -24.90 -26.77 7.69 8.05 17.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.56 0.55 0.51 0.62 0.75 0.63 -7.67%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 15/08/11 24/08/10 20/08/09 27/08/08 16/08/07 22/08/06 -
Price 0.21 0.25 0.20 0.35 0.37 0.49 0.35 -
P/RPS 0.17 0.15 0.07 0.46 0.49 0.49 0.32 -9.99%
P/EPS 4.65 78.13 -111.11 -4.85 -3.54 12.25 10.87 -13.18%
EY 21.52 1.28 -0.90 -20.63 -28.22 8.16 9.20 15.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.50 0.39 0.61 0.59 0.71 0.56 -5.84%

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