[GESHEN] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
20-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -82.38%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 86,608 82,329 78,014 77,404 52,294 38,882 10,306 311.74%
PBT 1,055 -1,793 -3,150 1,328 7,455 6,541 1,706 -27.35%
Tax -798 -172 106 -364 -1,985 -1,502 -428 51.31%
NP 257 -1,965 -3,044 964 5,470 5,038 1,278 -65.57%
-
NP to SH 257 -1,965 -3,044 964 5,470 5,038 1,278 -65.57%
-
Tax Rate 75.64% - - 27.41% 26.63% 22.96% 25.09% -
Total Cost 86,351 84,294 81,058 76,440 46,824 33,844 9,028 348.74%
-
Net Worth 44,956 41,271 42,616 48,199 26,249 13,337 2,609 563.67%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - 8 - - -
Div Payout % - - - - 0.15% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 44,956 41,271 42,616 48,199 26,249 13,337 2,609 563.67%
NOSH 73,699 73,699 76,100 80,333 42,337 22,229 5,325 473.69%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 0.30% -2.39% -3.90% 1.25% 10.46% 12.96% 12.40% -
ROE 0.57% -4.76% -7.14% 2.00% 20.84% 37.78% 48.98% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 117.51 111.71 102.52 96.35 123.52 174.92 193.54 -28.23%
EPS 0.00 -2.67 -4.00 1.20 12.92 22.67 24.00 -
DPS 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 0.61 0.56 0.56 0.60 0.62 0.60 0.49 15.67%
Adjusted Per Share Value based on latest NOSH - 80,333
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 67.75 64.41 61.03 60.55 40.91 30.42 8.06 311.81%
EPS 0.20 -1.54 -2.38 0.75 4.28 3.94 1.00 -65.70%
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.3517 0.3229 0.3334 0.3771 0.2053 0.1043 0.0204 563.90%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 - -
Price 0.45 0.55 0.67 0.83 0.90 0.89 0.00 -
P/RPS 0.38 0.49 0.65 0.86 0.73 0.51 0.00 -
P/EPS 129.05 -20.63 -16.75 69.17 6.97 3.93 0.00 -
EY 0.77 -4.85 -5.97 1.45 14.36 25.47 0.00 -
DY 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 0.74 0.98 1.20 1.38 1.45 1.48 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 25/11/05 29/08/05 20/05/05 28/02/05 24/11/04 06/09/04 -
Price 0.37 0.49 0.61 0.76 0.92 0.93 0.00 -
P/RPS 0.31 0.44 0.60 0.79 0.74 0.53 0.00 -
P/EPS 106.11 -18.37 -15.25 63.33 7.12 4.10 0.00 -
EY 0.94 -5.44 -6.56 1.58 14.04 24.37 0.00 -
DY 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 0.61 0.88 1.09 1.27 1.48 1.55 0.00 -

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