[GESHEN] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -54.81%
YoY- 193.38%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 23,432 23,077 22,307 24,353 21,880 20,702 22,671 2.22%
PBT 1,433 1,120 225 1,370 1,545 -1,375 1,441 -0.37%
Tax -321 -533 -217 -771 -48 0 -516 -27.14%
NP 1,112 587 8 599 1,497 -1,375 925 13.07%
-
NP to SH 1,148 589 17 663 1,467 -1,385 953 13.22%
-
Tax Rate 22.40% 47.59% 96.44% 56.28% 3.11% - 35.81% -
Total Cost 22,320 22,490 22,299 23,754 20,383 22,077 21,746 1.75%
-
Net Worth 41,605 40,541 35,699 0 37,615 37,913 39,959 2.73%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 41,605 40,541 35,699 0 37,615 37,913 39,959 2.73%
NOSH 77,046 76,493 70,000 149,102 75,230 77,374 79,918 -2.41%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.75% 2.54% 0.04% 2.46% 6.84% -6.64% 4.08% -
ROE 2.76% 1.45% 0.05% 0.00% 3.90% -3.65% 2.38% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 30.41 30.17 31.87 16.33 29.08 26.76 28.37 4.74%
EPS 1.49 0.77 0.02 0.86 1.91 -1.80 1.24 13.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.53 0.51 0.00 0.50 0.49 0.50 5.26%
Adjusted Per Share Value based on latest NOSH - 149,102
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 18.33 18.05 17.45 19.05 17.12 16.20 17.74 2.20%
EPS 0.90 0.46 0.01 0.52 1.15 -1.08 0.75 12.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3255 0.3172 0.2793 0.00 0.2943 0.2966 0.3126 2.73%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.21 0.22 0.22 0.20 0.28 0.22 0.22 -
P/RPS 0.69 0.73 0.69 1.22 0.96 0.82 0.78 -7.85%
P/EPS 14.09 28.57 905.88 44.98 14.36 -12.29 18.45 -16.46%
EY 7.10 3.50 0.11 2.22 6.96 -8.14 5.42 19.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.42 0.43 0.00 0.56 0.45 0.44 -7.73%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 25/05/12 27/02/12 24/11/11 15/08/11 26/05/11 28/02/11 -
Price 0.21 0.25 0.22 0.21 0.25 0.24 0.215 -
P/RPS 0.69 0.83 0.69 1.29 0.86 0.90 0.76 -6.24%
P/EPS 14.09 32.47 905.88 47.23 12.82 -13.41 18.03 -15.17%
EY 7.10 3.08 0.11 2.12 7.80 -7.46 5.55 17.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.47 0.43 0.00 0.50 0.49 0.43 -6.30%

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