[GESHEN] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 23.6%
YoY- 262.01%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 78,962 81,868 86,802 86,394 88,232 91,120 86,608 -5.99%
PBT 3,752 2,484 5,265 5,506 4,388 1,856 1,055 133.53%
Tax -580 -212 -893 -2,322 -1,812 -1,028 -798 -19.20%
NP 3,172 2,272 4,372 3,184 2,576 828 257 436.53%
-
NP to SH 3,172 2,272 4,372 3,184 2,576 828 257 436.53%
-
Tax Rate 15.46% 8.53% 16.96% 42.17% 41.29% 55.39% 75.64% -
Total Cost 75,790 79,596 82,430 83,210 85,656 90,292 86,351 -8.35%
-
Net Worth 54,716 52,909 49,874 50,943 50,399 44,956 44,956 14.03%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 54,716 52,909 49,874 50,943 50,399 44,956 44,956 14.03%
NOSH 79,300 77,808 75,566 79,600 79,999 73,699 73,699 5.01%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 4.02% 2.78% 5.04% 3.69% 2.92% 0.91% 0.30% -
ROE 5.80% 4.29% 8.77% 6.25% 5.11% 1.84% 0.57% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 99.57 105.22 114.87 108.54 110.29 123.64 117.51 -10.48%
EPS 4.00 2.92 5.00 4.00 3.22 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.68 0.66 0.64 0.63 0.61 0.61 8.58%
Adjusted Per Share Value based on latest NOSH - 110,000
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 62.73 65.04 68.96 68.64 70.10 72.39 68.80 -5.98%
EPS 2.52 1.80 3.47 2.53 2.05 0.66 0.20 443.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4347 0.4203 0.3962 0.4047 0.4004 0.3572 0.3572 14.02%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.52 0.47 0.59 0.34 0.40 0.34 0.45 -
P/RPS 0.52 0.45 0.51 0.31 0.36 0.27 0.38 23.32%
P/EPS 13.00 16.10 10.20 8.50 12.42 30.26 129.05 -78.44%
EY 7.69 6.21 9.81 11.76 8.05 3.30 0.77 365.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.69 0.89 0.53 0.63 0.56 0.74 0.90%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 16/08/07 12/06/07 23/02/07 29/11/06 22/08/06 22/05/06 28/02/06 -
Price 0.49 0.49 0.46 0.55 0.35 0.36 0.37 -
P/RPS 0.49 0.47 0.40 0.51 0.32 0.29 0.31 35.80%
P/EPS 12.25 16.78 7.95 13.75 10.87 32.04 106.11 -76.38%
EY 8.16 5.96 12.58 7.27 9.20 3.12 0.94 324.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.72 0.70 0.86 0.56 0.59 0.61 10.68%

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