[GESHEN] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -93.44%
YoY- -94.24%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 92,598 90,037 86,608 84,879 86,148 71,645 52,294 46.51%
PBT 4,812 1,187 1,055 1,204 5,027 7,787 7,455 -25.37%
Tax -1,744 -952 -786 -987 -1,718 -2,076 -1,985 -8.28%
NP 3,068 235 269 217 3,309 5,711 5,470 -32.06%
-
NP to SH 3,068 235 269 217 3,309 5,711 5,470 -32.06%
-
Tax Rate 36.24% 80.20% 74.50% 81.98% 34.18% 26.66% 26.63% -
Total Cost 89,530 89,802 86,339 84,662 82,839 65,934 46,824 54.23%
-
Net Worth 50,305 53,161 50,546 49,364 49,364 48,199 26,210 54.62%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - 8 8 8 148 -
Div Payout % - - - 3.90% 0.26% 0.15% 2.71% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 50,305 53,161 50,546 49,364 49,364 48,199 26,210 54.62%
NOSH 79,850 87,150 87,150 88,150 88,150 80,333 42,275 52.97%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 3.31% 0.26% 0.31% 0.26% 3.84% 7.97% 10.46% -
ROE 6.10% 0.44% 0.53% 0.44% 6.70% 11.85% 20.87% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 115.96 103.31 99.38 96.29 97.73 89.18 123.70 -4.22%
EPS 3.84 0.27 0.31 0.25 3.75 7.11 12.94 -55.60%
DPS 0.00 0.00 0.00 0.01 0.01 0.01 0.35 -
NAPS 0.63 0.61 0.58 0.56 0.56 0.60 0.62 1.07%
Adjusted Per Share Value based on latest NOSH - 88,150
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 72.10 70.11 67.44 66.09 67.08 55.79 40.72 46.51%
EPS 2.39 0.18 0.21 0.17 2.58 4.45 4.26 -32.04%
DPS 0.00 0.00 0.00 0.01 0.01 0.01 0.12 -
NAPS 0.3917 0.414 0.3936 0.3844 0.3844 0.3753 0.2041 54.61%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.40 0.34 0.45 0.55 0.67 0.83 0.90 -
P/RPS 0.34 0.33 0.45 0.57 0.69 0.93 0.73 -39.99%
P/EPS 10.41 126.09 145.79 223.42 17.85 11.68 6.96 30.88%
EY 9.61 0.79 0.69 0.45 5.60 8.57 14.38 -23.61%
DY 0.00 0.00 0.00 0.02 0.01 0.01 0.39 -
P/NAPS 0.63 0.56 0.78 0.98 1.20 1.38 1.45 -42.72%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 22/05/06 28/02/06 25/11/05 29/08/05 20/05/05 - -
Price 0.35 0.36 0.37 0.49 0.61 0.76 0.00 -
P/RPS 0.30 0.35 0.37 0.51 0.62 0.85 0.00 -
P/EPS 9.11 133.51 119.87 199.05 16.25 10.69 0.00 -
EY 10.98 0.75 0.83 0.50 6.15 9.35 0.00 -
DY 0.00 0.00 0.00 0.02 0.02 0.01 0.00 -
P/NAPS 0.56 0.59 0.64 0.88 1.09 1.27 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