[GESHEN] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 29.18%
YoY- -42.57%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 53,956 17,730 85,000 68,466 43,777 19,981 80,179 -23.26%
PBT 5,972 1,747 4,438 3,242 2,112 1,143 4,212 26.28%
Tax -1,984 -580 -1,908 -1,980 -1,144 -567 -2,074 -2.92%
NP 3,988 1,167 2,530 1,262 968 576 2,138 51.70%
-
NP to SH 3,472 1,167 2,544 1,275 987 588 2,197 35.78%
-
Tax Rate 33.22% 33.20% 42.99% 61.07% 54.17% 49.61% 49.24% -
Total Cost 49,968 16,563 82,470 67,204 42,809 19,405 78,041 -25.77%
-
Net Worth 68,516 48,369 46,999 44,548 44,723 44,099 43,896 34.66%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 68,516 48,369 46,999 44,548 44,723 44,099 43,896 34.66%
NOSH 76,984 76,776 77,048 76,807 77,109 77,368 77,011 -0.02%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 7.39% 6.58% 2.98% 1.84% 2.21% 2.88% 2.67% -
ROE 5.07% 2.41% 5.41% 2.86% 2.21% 1.33% 5.00% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 70.09 23.09 110.32 89.14 56.77 25.83 104.11 -23.24%
EPS 4.51 1.52 3.30 1.66 1.28 0.76 2.86 35.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.63 0.61 0.58 0.58 0.57 0.57 34.69%
Adjusted Per Share Value based on latest NOSH - 77,837
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 42.01 13.81 66.19 53.31 34.09 15.56 62.43 -23.26%
EPS 2.70 0.91 1.98 0.99 0.77 0.46 1.71 35.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5335 0.3766 0.366 0.3469 0.3482 0.3434 0.3418 34.66%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.73 0.58 0.555 0.60 0.49 0.38 0.33 -
P/RPS 1.04 2.51 0.50 0.67 0.86 1.47 0.32 119.88%
P/EPS 16.19 38.16 16.81 36.14 38.28 50.00 11.57 25.18%
EY 6.18 2.62 5.95 2.77 2.61 2.00 8.64 -20.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.92 0.91 1.03 0.84 0.67 0.58 26.04%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 29/05/15 27/02/15 20/11/14 28/08/14 19/05/14 28/02/14 -
Price 0.815 0.67 0.515 0.53 0.50 0.39 0.35 -
P/RPS 1.16 2.90 0.47 0.59 0.88 1.51 0.34 127.14%
P/EPS 18.07 44.08 15.60 31.93 39.06 51.32 12.27 29.53%
EY 5.53 2.27 6.41 3.13 2.56 1.95 8.15 -22.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.06 0.84 0.91 0.86 0.68 0.61 31.61%

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