[GESHEN] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 347.83%
YoY- 102.85%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 89,246 85,164 82,808 88,511 87,786 86,046 91,772 -1.84%
PBT 2,053 340 -5,500 827 -818 302 1,352 32.07%
Tax -1,092 -96 0 -683 652 282 496 -
NP 961 244 -5,500 144 -166 584 1,848 -35.30%
-
NP to SH 993 164 -5,540 228 -92 -54 916 5.52%
-
Tax Rate 53.19% 28.24% - 82.59% - -93.38% -36.69% -
Total Cost 88,285 84,920 88,308 88,367 87,953 85,462 89,924 -1.21%
-
Net Worth 0 25,625 37,913 59,499 35,539 15,299 44,919 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 0 25,625 37,913 59,499 35,539 15,299 44,919 -
NOSH 117,234 51,250 77,374 118,999 71,078 29,999 88,076 20.98%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 1.08% 0.29% -6.64% 0.16% -0.19% 0.68% 2.01% -
ROE 0.00% 0.64% -14.61% 0.38% -0.26% -0.35% 2.04% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 76.13 166.17 107.02 74.38 123.51 286.82 104.20 -18.86%
EPS 1.29 0.22 -7.20 0.30 -1.36 -0.18 1.04 15.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.50 0.49 0.50 0.50 0.51 0.51 -
Adjusted Per Share Value based on latest NOSH - 79,918
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 69.49 66.31 64.48 68.92 68.36 67.00 71.46 -1.84%
EPS 0.77 0.13 -4.31 0.18 -0.07 -0.04 0.71 5.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1995 0.2952 0.4633 0.2767 0.1191 0.3498 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.20 0.28 0.22 0.22 0.20 0.28 0.22 -
P/RPS 0.26 0.17 0.21 0.30 0.16 0.10 0.21 15.28%
P/EPS 23.60 87.50 -3.07 114.82 -154.52 -155.56 21.15 7.57%
EY 4.24 1.14 -32.55 0.87 -0.65 -0.64 4.73 -7.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.56 0.45 0.44 0.40 0.55 0.43 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 15/08/11 26/05/11 28/02/11 25/11/10 24/08/10 25/05/10 -
Price 0.21 0.25 0.24 0.215 0.32 0.20 0.28 -
P/RPS 0.28 0.15 0.22 0.29 0.26 0.07 0.27 2.45%
P/EPS 24.78 78.13 -3.35 112.21 -247.23 -111.11 26.92 -5.36%
EY 4.03 1.28 -29.83 0.89 -0.40 -0.90 3.71 5.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.50 0.49 0.43 0.64 0.39 0.55 -

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