[GESHEN] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -58.4%
YoY- -51.64%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 75,469 68,604 66,300 64,476 66,018 63,946 64,883 10.61%
PBT -8,382 -8,389 -5,141 -4,414 -2,910 -6,006 -5,480 32.78%
Tax 845 852 102 -349 -97 1 251 124.78%
NP -7,537 -7,537 -5,039 -4,763 -3,007 -6,005 -5,229 27.62%
-
NP to SH -7,770 -7,537 -5,039 -4,763 -3,007 -6,005 -5,229 30.24%
-
Tax Rate - - - - - - - -
Total Cost 83,006 76,141 71,339 69,239 69,025 69,951 70,112 11.92%
-
Net Worth 44,919 38,436 42,346 43,799 46,969 46,898 47,793 -4.05%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 44,919 38,436 42,346 43,799 46,969 46,898 47,793 -4.05%
NOSH 88,076 76,872 76,993 76,840 76,999 76,883 77,086 9.30%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -9.99% -10.99% -7.60% -7.39% -4.55% -9.39% -8.06% -
ROE -17.30% -19.61% -11.90% -10.87% -6.40% -12.80% -10.94% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 85.69 89.24 86.11 83.91 85.74 83.17 84.17 1.20%
EPS -8.82 -9.80 -6.54 -6.20 -3.91 -7.81 -6.78 19.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.50 0.55 0.57 0.61 0.61 0.62 -12.21%
Adjusted Per Share Value based on latest NOSH - 76,840
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 58.77 53.42 51.63 50.21 51.41 49.79 50.52 10.62%
EPS -6.05 -5.87 -3.92 -3.71 -2.34 -4.68 -4.07 30.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3498 0.2993 0.3297 0.3411 0.3657 0.3652 0.3722 -4.05%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.22 0.30 0.29 0.29 0.16 0.25 0.26 -
P/RPS 0.26 0.34 0.34 0.35 0.19 0.30 0.31 -11.07%
P/EPS -2.49 -3.06 -4.43 -4.68 -4.10 -3.20 -3.83 -24.97%
EY -40.10 -32.68 -22.57 -21.37 -24.41 -31.24 -26.09 33.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.60 0.53 0.51 0.26 0.41 0.42 1.58%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 22/02/10 26/11/09 20/08/09 28/05/09 27/02/09 28/11/08 -
Price 0.28 0.30 0.32 0.35 0.30 0.18 0.25 -
P/RPS 0.33 0.34 0.37 0.42 0.35 0.22 0.30 6.56%
P/EPS -3.17 -3.06 -4.89 -5.65 -7.68 -2.30 -3.69 -9.63%
EY -31.51 -32.68 -20.45 -17.71 -13.02 -43.39 -27.13 10.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.60 0.58 0.61 0.49 0.30 0.40 23.67%

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