[GESHEN] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- -33.06%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 89,603 89,242 88,511 68,604 63,946 78,392 86,802 0.53%
PBT 3,020 1,766 827 -8,389 -6,006 2,912 5,265 -8.83%
Tax -1,289 -1,036 -683 399 1 -602 -893 6.30%
NP 1,731 730 144 -7,990 -6,005 2,310 4,372 -14.29%
-
NP to SH 1,781 764 228 -7,990 -6,005 2,310 4,372 -13.88%
-
Tax Rate 42.68% 58.66% 82.59% - - 20.67% 16.96% -
Total Cost 87,872 88,512 88,367 76,594 69,951 76,082 82,430 1.07%
-
Net Worth 40,686 39,032 59,499 38,468 46,157 52,360 49,874 -3.33%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 40,686 39,032 59,499 38,468 46,157 52,360 49,874 -3.33%
NOSH 76,767 76,534 118,999 76,936 76,928 77,000 75,566 0.26%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.93% 0.82% 0.16% -11.65% -9.39% 2.95% 5.04% -
ROE 4.38% 1.96% 0.38% -20.77% -13.01% 4.41% 8.77% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 116.72 116.60 74.38 89.17 83.12 101.81 114.87 0.26%
EPS 2.32 0.99 0.30 -10.39 -7.81 3.00 5.00 -12.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.51 0.50 0.50 0.60 0.68 0.66 -3.58%
Adjusted Per Share Value based on latest NOSH - 76,872
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 71.20 70.91 70.33 54.51 50.81 62.29 68.97 0.53%
EPS 1.42 0.61 0.18 -6.35 -4.77 1.84 3.47 -13.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3233 0.3102 0.4728 0.3057 0.3668 0.4161 0.3963 -3.33%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.20 0.22 0.22 0.30 0.25 0.55 0.59 -
P/RPS 0.17 0.19 0.30 0.34 0.30 0.54 0.51 -16.71%
P/EPS 8.62 22.04 114.82 -2.89 -3.20 18.33 10.20 -2.76%
EY 11.60 4.54 0.87 -34.62 -31.22 5.45 9.81 2.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.43 0.44 0.60 0.42 0.81 0.89 -13.21%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 27/02/12 28/02/11 22/02/10 27/02/09 28/02/08 23/02/07 -
Price 0.50 0.22 0.215 0.30 0.18 0.48 0.46 -
P/RPS 0.43 0.19 0.29 0.34 0.22 0.47 0.40 1.21%
P/EPS 21.55 22.04 112.21 -2.89 -2.31 16.00 7.95 18.06%
EY 4.64 4.54 0.89 -34.62 -43.37 6.25 12.58 -15.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.43 0.43 0.60 0.30 0.71 0.70 5.03%

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