[GESHEN] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 1205.53%
YoY- -7.28%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 85,370 87,683 90,538 92,598 90,037 86,608 84,879 0.38%
PBT 5,410 5,253 6,518 4,812 1,187 1,055 1,204 172.54%
Tax -688 -892 -2,398 -1,744 -952 -786 -987 -21.40%
NP 4,722 4,361 4,120 3,068 235 269 217 680.89%
-
NP to SH 4,722 4,361 4,120 3,068 235 269 217 680.89%
-
Tax Rate 12.72% 16.98% 36.79% 36.24% 80.20% 74.50% 81.98% -
Total Cost 80,648 83,322 86,418 89,530 89,802 86,339 84,662 -3.18%
-
Net Worth 52,909 47,212 70,399 50,305 53,161 50,546 49,364 4.73%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - 8 -
Div Payout % - - - - - - 3.90% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 52,909 47,212 70,399 50,305 53,161 50,546 49,364 4.73%
NOSH 77,808 71,533 110,000 79,850 87,150 87,150 88,150 -7.99%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 5.53% 4.97% 4.55% 3.31% 0.26% 0.31% 0.26% -
ROE 8.92% 9.24% 5.85% 6.10% 0.44% 0.53% 0.44% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 109.72 122.58 82.31 115.96 103.31 99.38 96.29 9.10%
EPS 6.07 6.10 3.75 3.84 0.27 0.31 0.25 740.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.68 0.66 0.64 0.63 0.61 0.58 0.56 13.83%
Adjusted Per Share Value based on latest NOSH - 79,850
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 67.82 69.66 71.93 73.56 71.53 68.80 67.43 0.38%
EPS 3.75 3.46 3.27 2.44 0.19 0.21 0.17 688.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.4203 0.3751 0.5593 0.3997 0.4223 0.4016 0.3922 4.72%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.47 0.59 0.34 0.40 0.34 0.45 0.55 -
P/RPS 0.43 0.48 0.41 0.34 0.33 0.45 0.57 -17.14%
P/EPS 7.74 9.68 9.08 10.41 126.09 145.79 223.42 -89.39%
EY 12.91 10.33 11.02 9.61 0.79 0.69 0.45 839.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 0.69 0.89 0.53 0.63 0.56 0.78 0.98 -20.87%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 12/06/07 23/02/07 29/11/06 22/08/06 22/05/06 28/02/06 25/11/05 -
Price 0.49 0.46 0.55 0.35 0.36 0.37 0.49 -
P/RPS 0.45 0.38 0.67 0.30 0.35 0.37 0.51 -8.01%
P/EPS 8.07 7.55 14.68 9.11 133.51 119.87 199.05 -88.22%
EY 12.39 13.25 6.81 10.98 0.75 0.83 0.50 751.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 0.72 0.70 0.86 0.56 0.59 0.64 0.88 -12.53%

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