[GESHEN] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -102.24%
YoY- 97.29%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 55,100 38,255 16,534 21,118 19,552 22,307 22,671 15.93%
PBT 7,763 2,752 1,196 750 -852 225 1,441 32.36%
Tax -484 -428 72 -698 -37 -217 -516 -1.06%
NP 7,279 2,324 1,268 52 -889 8 925 40.98%
-
NP to SH 6,775 1,861 1,269 -23 -848 17 953 38.62%
-
Tax Rate 6.23% 15.55% -6.02% 93.07% - 96.44% 35.81% -
Total Cost 47,821 35,931 15,266 21,066 20,441 22,299 21,746 14.02%
-
Net Worth 85,367 74,593 46,900 44,594 40,858 35,699 39,959 13.47%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 85,367 74,593 46,900 44,594 40,858 35,699 39,959 13.47%
NOSH 80,000 76,900 76,886 78,235 77,090 70,000 79,918 0.01%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 13.21% 6.08% 7.67% 0.25% -4.55% 0.04% 4.08% -
ROE 7.94% 2.49% 2.71% -0.05% -2.08% 0.05% 2.38% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 71.64 49.75 21.50 26.99 25.36 31.87 28.37 16.67%
EPS 8.81 2.42 1.65 -0.03 -1.10 0.02 1.24 38.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 0.97 0.61 0.57 0.53 0.51 0.50 14.20%
Adjusted Per Share Value based on latest NOSH - 78,235
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 43.81 30.42 13.15 16.79 15.55 17.74 18.03 15.93%
EPS 5.39 1.48 1.01 -0.02 -0.67 0.01 0.76 38.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6788 0.5931 0.3729 0.3546 0.3249 0.2839 0.3177 13.47%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.54 2.76 0.555 0.33 0.20 0.22 0.22 -
P/RPS 2.15 5.55 2.58 1.22 0.79 0.69 0.78 18.39%
P/EPS 17.48 114.05 33.63 -1,122.51 -18.18 905.88 18.45 -0.89%
EY 5.72 0.88 2.97 -0.09 -5.50 0.11 5.42 0.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 2.85 0.91 0.58 0.38 0.43 0.44 21.11%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 25/02/16 27/02/15 28/02/14 25/02/13 27/02/12 28/02/11 -
Price 2.08 2.55 0.515 0.35 0.50 0.22 0.215 -
P/RPS 2.90 5.13 2.39 1.30 1.97 0.69 0.76 24.98%
P/EPS 23.61 105.37 31.20 -1,190.54 -45.45 905.88 18.03 4.59%
EY 4.24 0.95 3.20 -0.08 -2.20 0.11 5.55 -4.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 2.63 0.84 0.61 0.94 0.43 0.43 27.73%

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