[GESHEN] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 154.36%
YoY- -21.73%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 21,118 23,524 19,624 18,502 19,552 23,513 23,432 -6.67%
PBT 750 1,800 1,039 622 -852 1,318 1,433 -34.97%
Tax -698 -828 -346 -202 -37 -397 -321 67.60%
NP 52 972 693 420 -889 921 1,112 -86.94%
-
NP to SH -23 1,025 733 461 -848 950 1,148 -
-
Tax Rate 93.07% 46.00% 33.30% 32.48% - 30.12% 22.40% -
Total Cost 21,066 22,552 18,931 18,082 20,441 22,592 22,320 -3.77%
-
Net Worth 44,594 43,199 42,436 41,489 40,858 42,137 41,605 4.72%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 44,594 43,199 42,436 41,489 40,858 42,137 41,605 4.72%
NOSH 78,235 77,142 77,157 76,833 77,090 76,612 77,046 1.02%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.25% 4.13% 3.53% 2.27% -4.55% 3.92% 4.75% -
ROE -0.05% 2.37% 1.73% 1.11% -2.08% 2.25% 2.76% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 26.99 30.49 25.43 24.08 25.36 30.69 30.41 -7.62%
EPS -0.03 1.33 0.95 0.60 -1.10 1.24 1.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.56 0.55 0.54 0.53 0.55 0.54 3.66%
Adjusted Per Share Value based on latest NOSH - 76,833
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 16.79 18.70 15.60 14.71 15.55 18.70 18.63 -6.68%
EPS -0.02 0.82 0.58 0.37 -0.67 0.76 0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3546 0.3435 0.3374 0.3299 0.3249 0.335 0.3308 4.72%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.33 0.235 0.21 0.245 0.20 0.20 0.21 -
P/RPS 1.22 0.77 0.83 1.02 0.79 0.65 0.69 46.06%
P/EPS -1,122.51 17.69 22.11 40.83 -18.18 16.13 14.09 -
EY -0.09 5.65 4.52 2.45 -5.50 6.20 7.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.42 0.38 0.45 0.38 0.36 0.39 30.19%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 25/11/13 29/08/13 20/05/13 25/02/13 21/11/12 27/08/12 -
Price 0.35 0.24 0.23 0.24 0.50 0.22 0.21 -
P/RPS 1.30 0.79 0.90 1.00 1.97 0.72 0.69 52.36%
P/EPS -1,190.54 18.06 24.21 40.00 -45.45 17.74 14.09 -
EY -0.08 5.54 4.13 2.50 -2.20 5.64 7.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.43 0.42 0.44 0.94 0.40 0.39 34.63%

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