[GESHEN] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 3.16%
YoY- 19.34%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 93,362 89,246 87,786 62,774 59,636 77,648 86,394 1.29%
PBT 5,162 2,053 -818 -5,976 -7,129 4,260 5,506 -1.06%
Tax -1,669 -1,092 652 605 470 -666 -2,322 -5.34%
NP 3,493 961 -166 -5,370 -6,658 3,593 3,184 1.55%
-
NP to SH 3,505 993 -92 -5,370 -6,658 3,593 3,184 1.61%
-
Tax Rate 32.33% 53.19% - - - 15.63% 42.17% -
Total Cost 89,869 88,285 87,953 68,145 66,294 74,054 83,210 1.29%
-
Net Worth 42,279 0 35,539 42,278 47,708 61,086 50,943 -3.05%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 42,279 0 35,539 42,278 47,708 61,086 50,943 -3.05%
NOSH 76,871 117,234 71,078 76,870 76,949 89,833 79,600 -0.57%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.74% 1.08% -0.19% -8.56% -11.17% 4.63% 3.69% -
ROE 8.29% 0.00% -0.26% -12.70% -13.96% 5.88% 6.25% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 121.45 76.13 123.51 81.66 77.50 86.44 108.54 1.88%
EPS 4.56 1.29 -1.36 -6.99 -8.65 4.00 4.00 2.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.00 0.50 0.55 0.62 0.68 0.64 -2.49%
Adjusted Per Share Value based on latest NOSH - 76,993
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 74.17 70.90 69.74 49.87 47.38 61.69 68.64 1.29%
EPS 2.78 0.79 -0.07 -4.27 -5.29 2.85 2.53 1.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3359 0.00 0.2823 0.3359 0.379 0.4853 0.4047 -3.05%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.20 0.20 0.20 0.29 0.26 0.50 0.34 -
P/RPS 0.16 0.26 0.16 0.36 0.34 0.58 0.31 -10.42%
P/EPS 4.39 23.60 -154.52 -4.15 -3.00 12.50 8.50 -10.41%
EY 22.80 4.24 -0.65 -24.09 -33.28 8.00 11.76 11.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.00 0.40 0.53 0.42 0.74 0.53 -6.23%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 24/11/11 25/11/10 26/11/09 28/11/08 26/11/07 29/11/06 -
Price 0.22 0.21 0.32 0.32 0.25 0.56 0.55 -
P/RPS 0.18 0.28 0.26 0.39 0.32 0.65 0.51 -15.92%
P/EPS 4.82 24.78 -247.23 -4.58 -2.89 14.00 13.75 -16.01%
EY 20.73 4.03 -0.40 -21.83 -34.61 7.14 7.27 19.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.00 0.64 0.58 0.40 0.82 0.86 -11.96%

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