[GESHEN] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 39.84%
YoY- 7.89%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 23,796 19,981 21,118 23,524 19,624 18,502 19,552 14.03%
PBT 969 1,143 750 1,800 1,039 622 -852 -
Tax -577 -567 -698 -828 -346 -202 -37 527.33%
NP 392 576 52 972 693 420 -889 -
-
NP to SH 399 588 -23 1,025 733 461 -848 -
-
Tax Rate 59.55% 49.61% 93.07% 46.00% 33.30% 32.48% - -
Total Cost 23,404 19,405 21,066 22,552 18,931 18,082 20,441 9.47%
-
Net Worth 44,503 44,099 44,594 43,199 42,436 41,489 40,858 5.87%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 44,503 44,099 44,594 43,199 42,436 41,489 40,858 5.87%
NOSH 76,730 77,368 78,235 77,142 77,157 76,833 77,090 -0.31%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.65% 2.88% 0.25% 4.13% 3.53% 2.27% -4.55% -
ROE 0.90% 1.33% -0.05% 2.37% 1.73% 1.11% -2.08% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 31.01 25.83 26.99 30.49 25.43 24.08 25.36 14.39%
EPS 0.52 0.76 -0.03 1.33 0.95 0.60 -1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.57 0.57 0.56 0.55 0.54 0.53 6.21%
Adjusted Per Share Value based on latest NOSH - 77,142
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 18.92 15.89 16.79 18.70 15.60 14.71 15.55 14.01%
EPS 0.32 0.47 -0.02 0.82 0.58 0.37 -0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3539 0.3507 0.3546 0.3435 0.3374 0.3299 0.3249 5.88%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.49 0.38 0.33 0.235 0.21 0.245 0.20 -
P/RPS 1.58 1.47 1.22 0.77 0.83 1.02 0.79 58.94%
P/EPS 94.23 50.00 -1,122.51 17.69 22.11 40.83 -18.18 -
EY 1.06 2.00 -0.09 5.65 4.52 2.45 -5.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.67 0.58 0.42 0.38 0.45 0.38 69.93%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 19/05/14 28/02/14 25/11/13 29/08/13 20/05/13 25/02/13 -
Price 0.50 0.39 0.35 0.24 0.23 0.24 0.50 -
P/RPS 1.61 1.51 1.30 0.79 0.90 1.00 1.97 -12.61%
P/EPS 96.15 51.32 -1,190.54 18.06 24.21 40.00 -45.45 -
EY 1.04 1.95 -0.08 5.54 4.13 2.50 -2.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.68 0.61 0.43 0.42 0.44 0.94 -5.77%

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