[GESHEN] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
12-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 8.28%
YoY- 1909.36%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 78,392 80,242 82,167 85,370 87,683 90,538 92,598 -10.48%
PBT 3,062 4,330 4,947 5,410 5,253 6,518 4,812 -25.95%
Tax -602 349 -277 -688 -892 -2,398 -1,744 -50.69%
NP 2,460 4,679 4,670 4,722 4,361 4,120 3,068 -13.65%
-
NP to SH 2,460 4,679 4,670 4,722 4,361 4,120 3,068 -13.65%
-
Tax Rate 19.66% -8.06% 5.60% 12.72% 16.98% 36.79% 36.24% -
Total Cost 75,932 75,563 77,497 80,648 83,322 86,418 89,530 -10.37%
-
Net Worth 52,224 0 0 52,909 47,212 70,399 50,305 2.52%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 52,224 0 0 52,909 47,212 70,399 50,305 2.52%
NOSH 76,800 110,900 101,800 77,808 71,533 110,000 79,850 -2.55%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 3.14% 5.83% 5.68% 5.53% 4.97% 4.55% 3.31% -
ROE 4.71% 0.00% 0.00% 8.92% 9.24% 5.85% 6.10% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 102.07 72.36 80.71 109.72 122.58 82.31 115.96 -8.13%
EPS 3.20 4.22 4.59 6.07 6.10 3.75 3.84 -11.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.00 0.00 0.68 0.66 0.64 0.63 5.20%
Adjusted Per Share Value based on latest NOSH - 77,808
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 62.28 63.75 65.28 67.82 69.66 71.93 73.56 -10.47%
EPS 1.95 3.72 3.71 3.75 3.46 3.27 2.44 -13.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4149 0.00 0.00 0.4203 0.3751 0.5593 0.3997 2.51%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.55 0.50 0.52 0.47 0.59 0.34 0.40 -
P/RPS 0.54 0.69 0.64 0.43 0.48 0.41 0.34 36.01%
P/EPS 17.17 11.85 11.34 7.74 9.68 9.08 10.41 39.47%
EY 5.82 8.44 8.82 12.91 10.33 11.02 9.61 -28.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.00 0.00 0.69 0.89 0.53 0.63 18.18%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 26/11/07 16/08/07 12/06/07 23/02/07 29/11/06 22/08/06 -
Price 0.48 0.56 0.49 0.49 0.46 0.55 0.35 -
P/RPS 0.47 0.77 0.61 0.45 0.38 0.67 0.30 34.78%
P/EPS 14.99 13.27 10.68 8.07 7.55 14.68 9.11 39.24%
EY 6.67 7.53 9.36 12.39 13.25 6.81 10.98 -28.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.00 0.00 0.72 0.70 0.86 0.56 17.09%

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