[GESHEN] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 61.21%
YoY- -28.19%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 23,513 24,353 22,817 17,631 15,807 18,755 20,680 2.16%
PBT 1,318 1,370 -765 -1,595 -868 1,319 1,936 -6.20%
Tax -397 -771 43 340 -111 -210 -836 -11.66%
NP 921 599 -722 -1,255 -979 1,109 1,100 -2.91%
-
NP to SH 950 663 -710 -1,255 -979 1,109 1,100 -2.41%
-
Tax Rate 30.12% 56.28% - - - 15.92% 43.18% -
Total Cost 22,592 23,754 23,539 18,886 16,786 17,646 19,580 2.41%
-
Net Worth 42,137 0 37,934 42,346 47,793 75,412 70,399 -8.19%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 42,137 0 37,934 42,346 47,793 75,412 70,399 -8.19%
NOSH 76,612 149,102 75,869 76,993 77,086 110,900 110,000 -5.84%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.92% 2.46% -3.16% -7.12% -6.19% 5.91% 5.32% -
ROE 2.25% 0.00% -1.87% -2.96% -2.05% 1.47% 1.56% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 30.69 16.33 30.07 22.90 20.51 16.91 18.80 8.50%
EPS 1.24 0.86 -0.92 -1.63 -1.27 1.00 1.00 3.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.00 0.50 0.55 0.62 0.68 0.64 -2.49%
Adjusted Per Share Value based on latest NOSH - 76,993
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 17.49 18.12 16.97 13.12 11.76 13.95 15.38 2.16%
EPS 0.71 0.49 -0.53 -0.93 -0.73 0.82 0.82 -2.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3135 0.00 0.2822 0.315 0.3555 0.561 0.5237 -8.18%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.20 0.20 0.20 0.29 0.26 0.50 0.34 -
P/RPS 0.65 1.22 0.67 1.27 1.27 2.96 1.81 -15.67%
P/EPS 16.13 44.98 -21.37 -17.79 -20.47 50.00 34.00 -11.67%
EY 6.20 2.22 -4.68 -5.62 -4.88 2.00 2.94 13.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.00 0.40 0.53 0.42 0.74 0.53 -6.23%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 24/11/11 25/11/10 26/11/09 28/11/08 26/11/07 29/11/06 -
Price 0.22 0.21 0.32 0.32 0.25 0.56 0.55 -
P/RPS 0.72 1.29 1.06 1.40 1.22 3.31 2.93 -20.84%
P/EPS 17.74 47.23 -34.19 -19.63 -19.69 56.00 55.00 -17.17%
EY 5.64 2.12 -2.92 -5.09 -5.08 1.79 1.82 20.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.00 0.64 0.58 0.40 0.82 0.86 -11.96%

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