[GESHEN] QoQ Cumulative 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- 85.4%
YoY- 262.01%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 39,481 20,467 86,802 64,796 44,116 22,780 86,608 -40.85%
PBT 1,876 621 5,265 4,130 2,194 464 1,055 46.93%
Tax -290 -53 -893 -1,742 -906 -257 -798 -49.16%
NP 1,586 568 4,372 2,388 1,288 207 257 237.56%
-
NP to SH 1,586 568 4,372 2,388 1,288 207 257 237.56%
-
Tax Rate 15.46% 8.53% 16.96% 42.18% 41.29% 55.39% 75.64% -
Total Cost 37,895 19,899 82,430 62,408 42,828 22,573 86,351 -42.33%
-
Net Worth 54,716 52,909 49,874 50,943 50,399 44,957 44,957 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 44,957 44,957 14.03%
NOSH 79,300 77,808 75,566 79,600 79,999 73,700 73,700 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 2.90% 1.07% 8.77% 4.69% 2.56% 0.46% 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 49.79 26.30 114.87 81.40 55.15 30.91 117.51 -43.67%
EPS 2.00 0.73 5.00 3.00 1.61 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 31.37 16.26 68.96 51.48 35.05 18.10 68.80 -40.84%
EPS 1.26 0.45 3.47 1.90 1.02 0.16 0.20 242.26%
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 1.04 1.79 0.51 0.42 0.73 1.10 0.38 96.02%
P/EPS 26.00 64.38 10.20 11.33 24.84 121.05 129.05 -65.73%
EY 3.85 1.55 9.81 8.82 4.03 0.83 0.77 193.26%
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 0.98 1.86 0.40 0.68 0.63 1.16 0.31 115.85%
P/EPS 24.50 67.12 7.95 18.33 21.74 128.17 106.11 -62.46%
EY 4.08 1.49 12.58 5.45 4.60 0.78 0.94 166.80%
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