[GESHEN] YoY TTM Result on 30-Jun-2006 [#2]

Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 1205.53%
YoY- -7.28%
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 64,476 67,831 82,167 92,598 86,148 5,153 65.70%
PBT -4,414 -3,293 4,947 4,812 5,027 843 -
Tax -349 152 -277 -1,744 -1,718 -214 10.27%
NP -4,763 -3,141 4,670 3,068 3,309 629 -
-
NP to SH -4,763 -3,141 4,670 3,068 3,309 629 -
-
Tax Rate - - 5.60% 36.24% 34.18% 25.39% -
Total Cost 69,239 70,972 77,497 89,530 82,839 4,524 72.51%
-
Net Worth 43,799 48,529 0 50,305 49,364 2,609 75.73%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - 8 148 -
Div Payout % - - - - 0.26% 23.53% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 43,799 48,529 0 50,305 49,364 2,609 75.73%
NOSH 76,840 77,031 101,800 79,850 88,150 5,325 70.50%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -7.39% -4.63% 5.68% 3.31% 3.84% 12.21% -
ROE -10.87% -6.47% 0.00% 6.10% 6.70% 24.11% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 83.91 88.06 80.71 115.96 97.73 96.77 -2.81%
EPS -6.20 -4.08 4.59 3.84 3.75 11.81 -
DPS 0.00 0.00 0.00 0.00 0.01 2.78 -
NAPS 0.57 0.63 0.00 0.63 0.56 0.49 3.06%
Adjusted Per Share Value based on latest NOSH - 79,850
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 51.22 53.89 65.28 73.56 68.44 4.09 65.73%
EPS -3.78 -2.50 3.71 2.44 2.63 0.50 -
DPS 0.00 0.00 0.00 0.00 0.01 0.12 -
NAPS 0.348 0.3855 0.00 0.3997 0.3922 0.0207 75.78%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 - -
Price 0.29 0.39 0.52 0.40 0.67 0.00 -
P/RPS 0.35 0.44 0.64 0.34 0.69 0.00 -
P/EPS -4.68 -9.56 11.34 10.41 17.85 0.00 -
EY -21.37 -10.46 8.82 9.61 5.60 0.00 -
DY 0.00 0.00 0.00 0.00 0.01 0.00 -
P/NAPS 0.51 0.62 0.00 0.63 1.20 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 20/08/09 27/08/08 16/08/07 22/08/06 29/08/05 - -
Price 0.35 0.37 0.49 0.35 0.61 0.00 -
P/RPS 0.42 0.42 0.61 0.30 0.62 0.00 -
P/EPS -5.65 -9.07 10.68 9.11 16.25 0.00 -
EY -17.71 -11.02 9.36 10.98 6.15 0.00 -
DY 0.00 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 0.61 0.59 0.00 0.56 1.09 0.00 -

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