[GESHEN] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
20-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 4.41%
YoY- 57210.0%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 86,608 84,879 86,148 71,645 52,294 29,162 5,153 552.77%
PBT 1,055 1,204 5,027 7,787 7,455 4,896 843 16.08%
Tax -786 -987 -1,718 -2,076 -1,985 -1,127 -214 137.48%
NP 269 217 3,309 5,711 5,470 3,769 629 -43.14%
-
NP to SH 269 217 3,309 5,711 5,470 3,769 629 -43.14%
-
Tax Rate 74.50% 81.98% 34.18% 26.66% 26.63% 23.02% 25.39% -
Total Cost 86,339 84,662 82,839 65,934 46,824 25,393 4,524 610.32%
-
Net Worth 50,546 49,364 49,364 48,199 26,210 13,457 2,609 617.45%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - 8 8 8 148 148 148 -
Div Payout % - 3.90% 0.26% 0.15% 2.71% 3.93% 23.53% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 50,546 49,364 49,364 48,199 26,210 13,457 2,609 617.45%
NOSH 87,150 88,150 88,150 80,333 42,275 22,428 5,325 541.33%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 0.31% 0.26% 3.84% 7.97% 10.46% 12.92% 12.21% -
ROE 0.53% 0.44% 6.70% 11.85% 20.87% 28.01% 24.11% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 99.38 96.29 97.73 89.18 123.70 130.02 96.77 1.78%
EPS 0.31 0.25 3.75 7.11 12.94 16.80 11.81 -91.10%
DPS 0.00 0.01 0.01 0.01 0.35 0.66 2.78 -
NAPS 0.58 0.56 0.56 0.60 0.62 0.60 0.49 11.86%
Adjusted Per Share Value based on latest NOSH - 80,333
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 68.80 67.43 68.44 56.92 41.54 23.17 4.09 553.14%
EPS 0.21 0.17 2.63 4.54 4.35 2.99 0.50 -43.82%
DPS 0.00 0.01 0.01 0.01 0.12 0.12 0.12 -
NAPS 0.4016 0.3922 0.3922 0.3829 0.2082 0.1069 0.0207 618.13%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 - -
Price 0.45 0.55 0.67 0.83 0.90 0.89 0.00 -
P/RPS 0.45 0.57 0.69 0.93 0.73 0.68 0.00 -
P/EPS 145.79 223.42 17.85 11.68 6.96 5.30 0.00 -
EY 0.69 0.45 5.60 8.57 14.38 18.88 0.00 -
DY 0.00 0.02 0.01 0.01 0.39 0.74 0.00 -
P/NAPS 0.78 0.98 1.20 1.38 1.45 1.48 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 25/11/05 29/08/05 20/05/05 - - - -
Price 0.37 0.49 0.61 0.76 0.00 0.00 0.00 -
P/RPS 0.37 0.51 0.62 0.85 0.00 0.00 0.00 -
P/EPS 119.87 199.05 16.25 10.69 0.00 0.00 0.00 -
EY 0.83 0.50 6.15 9.35 0.00 0.00 0.00 -
DY 0.00 0.02 0.02 0.01 0.00 0.00 0.00 -
P/NAPS 0.64 0.88 1.09 1.27 0.00 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