[GESHEN] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 13.28%
YoY- 12.86%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 57,840 56,024 78,392 77,648 78,962 81,868 86,802 -23.72%
PBT -8,958 -11,060 2,912 4,260 3,752 2,484 5,265 -
Tax 928 916 -602 -666 -580 -212 -893 -
NP -8,030 -10,144 2,310 3,593 3,172 2,272 4,372 -
-
NP to SH -8,030 -10,144 2,310 3,593 3,172 2,272 4,372 -
-
Tax Rate - - 20.67% 15.63% 15.46% 8.53% 16.96% -
Total Cost 65,870 66,168 76,082 74,054 75,790 79,596 82,430 -13.89%
-
Net Worth 48,456 49,951 52,360 61,086 54,716 52,909 49,874 -1.90%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 48,456 49,951 52,360 61,086 54,716 52,909 49,874 -1.90%
NOSH 76,915 76,848 77,000 89,833 79,300 77,808 75,566 1.18%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -13.88% -18.11% 2.95% 4.63% 4.02% 2.78% 5.04% -
ROE -16.57% -20.31% 4.41% 5.88% 5.80% 4.29% 8.77% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 75.20 72.90 101.81 86.44 99.57 105.22 114.87 -24.62%
EPS -10.44 -13.20 3.00 4.00 4.00 2.92 5.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.65 0.68 0.68 0.69 0.68 0.66 -3.05%
Adjusted Per Share Value based on latest NOSH - 110,900
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 45.95 44.51 62.28 61.69 62.73 65.04 68.96 -23.73%
EPS -6.38 -8.06 1.84 2.85 2.52 1.80 3.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.385 0.3968 0.416 0.4853 0.4347 0.4203 0.3962 -1.89%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.39 0.38 0.55 0.50 0.52 0.47 0.59 -
P/RPS 0.52 0.52 0.54 0.58 0.52 0.45 0.51 1.30%
P/EPS -3.74 -2.88 18.33 12.50 13.00 16.10 10.20 -
EY -26.77 -34.74 5.45 8.00 7.69 6.21 9.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.58 0.81 0.74 0.75 0.69 0.89 -21.43%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 27/05/08 28/02/08 26/11/07 16/08/07 12/06/07 23/02/07 -
Price 0.37 0.38 0.48 0.56 0.49 0.49 0.46 -
P/RPS 0.49 0.52 0.47 0.65 0.49 0.47 0.40 14.50%
P/EPS -3.54 -2.88 16.00 14.00 12.25 16.78 7.95 -
EY -28.22 -34.74 6.25 7.14 8.16 5.96 12.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.58 0.71 0.82 0.71 0.72 0.70 -10.78%

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