[GESHEN] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 47.45%
YoY- 2018.29%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 107,912 87,554 76,252 93,018 85,164 86,046 58,900 10.61%
PBT 11,944 4,224 3,322 5,106 340 302 -5,774 -
Tax -3,968 -2,288 -1,096 -1,708 -96 282 228 -
NP 7,976 1,936 2,226 3,398 244 584 -5,546 -
-
NP to SH 6,944 1,974 2,388 3,474 164 -54 -5,546 -
-
Tax Rate 33.22% 54.17% 32.99% 33.45% 28.24% -93.38% - -
Total Cost 99,936 85,618 74,026 89,620 84,920 85,462 64,446 7.58%
-
Net Worth 68,516 44,723 42,367 41,503 25,625 15,299 43,784 7.74%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 68,516 44,723 42,367 41,503 25,625 15,299 43,784 7.74%
NOSH 76,984 77,109 77,032 76,858 51,250 29,999 76,814 0.03%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 7.39% 2.21% 2.92% 3.65% 0.29% 0.68% -9.42% -
ROE 10.13% 4.41% 5.64% 8.37% 0.64% -0.35% -12.67% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 140.17 113.55 98.99 121.03 166.17 286.82 76.68 10.57%
EPS 9.02 2.56 3.10 4.52 0.22 -0.18 -7.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.58 0.55 0.54 0.50 0.51 0.57 7.70%
Adjusted Per Share Value based on latest NOSH - 77,046
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 85.73 69.56 60.58 73.90 67.66 68.36 46.79 10.61%
EPS 5.52 1.57 1.90 2.76 0.13 -0.04 -4.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5443 0.3553 0.3366 0.3297 0.2036 0.1215 0.3478 7.74%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.73 0.49 0.21 0.21 0.28 0.28 0.29 -
P/RPS 0.52 0.43 0.21 0.17 0.17 0.10 0.38 5.36%
P/EPS 8.09 19.14 6.77 4.65 87.50 -155.56 -4.02 -
EY 12.36 5.22 14.76 21.52 1.14 -0.64 -24.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.84 0.38 0.39 0.56 0.55 0.51 8.23%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 28/08/14 29/08/13 27/08/12 15/08/11 24/08/10 20/08/09 -
Price 0.815 0.50 0.23 0.21 0.25 0.20 0.35 -
P/RPS 0.58 0.44 0.23 0.17 0.15 0.07 0.46 3.93%
P/EPS 9.04 19.53 7.42 4.65 78.13 -111.11 -4.85 -
EY 11.07 5.12 13.48 21.52 1.28 -0.90 -20.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.86 0.42 0.39 0.50 0.39 0.61 7.08%

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