[GESHEN] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -42.06%
YoY- 426.07%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 90,037 86,608 84,879 86,148 71,645 52,294 29,162 112.17%
PBT 1,187 1,055 1,204 5,027 7,787 7,455 4,896 -61.15%
Tax -952 -786 -987 -1,718 -2,076 -1,985 -1,127 -10.64%
NP 235 269 217 3,309 5,711 5,470 3,769 -84.30%
-
NP to SH 235 269 217 3,309 5,711 5,470 3,769 -84.30%
-
Tax Rate 80.20% 74.50% 81.98% 34.18% 26.66% 26.63% 23.02% -
Total Cost 89,802 86,339 84,662 82,839 65,934 46,824 25,393 132.29%
-
Net Worth 53,161 50,546 49,364 49,364 48,199 26,210 13,457 150.10%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - 8 8 8 148 148 -
Div Payout % - - 3.90% 0.26% 0.15% 2.71% 3.93% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 53,161 50,546 49,364 49,364 48,199 26,210 13,457 150.10%
NOSH 87,150 87,150 88,150 88,150 80,333 42,275 22,428 147.36%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 0.26% 0.31% 0.26% 3.84% 7.97% 10.46% 12.92% -
ROE 0.44% 0.53% 0.44% 6.70% 11.85% 20.87% 28.01% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 103.31 99.38 96.29 97.73 89.18 123.70 130.02 -14.22%
EPS 0.27 0.31 0.25 3.75 7.11 12.94 16.80 -93.64%
DPS 0.00 0.00 0.01 0.01 0.01 0.35 0.66 -
NAPS 0.61 0.58 0.56 0.56 0.60 0.62 0.60 1.10%
Adjusted Per Share Value based on latest NOSH - 88,150
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 71.53 68.80 67.43 68.44 56.92 41.54 23.17 112.16%
EPS 0.19 0.21 0.17 2.63 4.54 4.35 2.99 -84.10%
DPS 0.00 0.00 0.01 0.01 0.01 0.12 0.12 -
NAPS 0.4223 0.4016 0.3922 0.3922 0.3829 0.2082 0.1069 150.10%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.34 0.45 0.55 0.67 0.83 0.90 0.89 -
P/RPS 0.33 0.45 0.57 0.69 0.93 0.73 0.68 -38.27%
P/EPS 126.09 145.79 223.42 17.85 11.68 6.96 5.30 728.78%
EY 0.79 0.69 0.45 5.60 8.57 14.38 18.88 -87.97%
DY 0.00 0.00 0.02 0.01 0.01 0.39 0.74 -
P/NAPS 0.56 0.78 0.98 1.20 1.38 1.45 1.48 -47.71%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 22/05/06 28/02/06 25/11/05 29/08/05 20/05/05 - - -
Price 0.36 0.37 0.49 0.61 0.76 0.00 0.00 -
P/RPS 0.35 0.37 0.51 0.62 0.85 0.00 0.00 -
P/EPS 133.51 119.87 199.05 16.25 10.69 0.00 0.00 -
EY 0.75 0.83 0.50 6.15 9.35 0.00 0.00 -
DY 0.00 0.00 0.02 0.02 0.01 0.00 0.00 -
P/NAPS 0.59 0.64 0.88 1.09 1.27 0.00 0.00 -

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