[GESHEN] QoQ 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- 2.8%
YoY- 2191.67%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 19,014 20,467 22,006 20,680 22,217 22,780 24,861 -16.40%
PBT 1,255 621 1,135 1,936 1,718 464 2,400 -35.17%
Tax -237 -53 849 -836 -648 -257 -657 -49.42%
NP 1,018 568 1,984 1,100 1,070 207 1,743 -30.19%
-
NP to SH 1,018 568 1,984 1,100 1,070 207 1,743 -30.19%
-
Tax Rate 18.88% 8.53% -74.80% 43.18% 37.72% 55.39% 27.38% -
Total Cost 17,996 19,899 20,022 19,580 21,147 22,573 23,118 -15.41%
-
Net Worth 70,241 52,909 47,212 70,399 50,305 53,161 50,546 24.60%
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 70,241 52,909 47,212 70,399 50,305 53,161 50,546 24.60%
NOSH 101,800 77,808 71,533 110,000 79,850 87,150 87,150 10.94%
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 5.35% 2.78% 9.02% 5.32% 4.82% 0.91% 7.01% -
ROE 1.45% 1.07% 4.20% 1.56% 2.13% 0.39% 3.45% -
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 18.68 26.30 30.76 18.80 27.82 26.14 28.53 -24.65%
EPS 1.00 0.73 2.00 1.00 1.34 0.00 2.00 -37.08%
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 0.58 12.31%
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 15.11 16.26 17.48 16.43 17.65 18.10 19.75 -16.39%
EPS 0.81 0.45 1.58 0.87 0.85 0.16 1.38 -29.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.558 0.4203 0.3751 0.5593 0.3997 0.4223 0.4016 24.59%
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 2.78 1.79 1.92 1.81 1.44 1.30 1.58 45.89%
P/EPS 52.00 64.38 21.27 34.00 29.85 143.14 22.50 75.07%
EY 1.92 1.55 4.70 2.94 3.35 0.70 4.44 -42.90%
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 0.78 -2.58%
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 2.62 1.86 1.50 2.93 1.26 1.38 1.30 59.75%
P/EPS 49.00 67.12 16.59 55.00 26.12 151.57 18.50 91.77%
EY 2.04 1.49 6.03 1.82 3.83 0.66 5.41 -47.89%
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 0.64 7.18%

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