[GESHEN] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[GESHEN] GE-SHEN CORPORATION BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -47.42%
YoY- -43.59%
Quarter Report
Latest QR
Upcoming QR
GESHEN's Result
GESHEN's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 88,511 68,604 63,946 78,392 87,683 86,608 52,294 9.16%
PBT 827 -8,389 -6,006 3,062 5,253 1,055 7,455 -30.67%
Tax -450 852 1 -602 -892 -786 -1,985 -21.90%
NP 377 -7,537 -6,005 2,460 4,361 269 5,470 -35.95%
-
NP to SH 216 -7,537 -6,005 2,460 4,361 269 5,470 -41.63%
-
Tax Rate 54.41% - - 19.66% 16.98% 74.50% 26.63% -
Total Cost 88,134 76,141 69,951 75,932 83,322 86,339 46,824 11.11%
-
Net Worth 39,959 38,436 46,898 52,224 47,212 50,546 26,210 7.27%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - 148 -
Div Payout % - - - - - - 2.71% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 39,959 38,436 46,898 52,224 47,212 50,546 26,210 7.27%
NOSH 79,918 76,872 76,883 76,800 71,533 87,150 42,275 11.19%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 0.43% -10.99% -9.39% 3.14% 4.97% 0.31% 10.46% -
ROE 0.54% -19.61% -12.80% 4.71% 9.24% 0.53% 20.87% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 110.75 89.24 83.17 102.07 122.58 99.38 123.70 -1.82%
EPS 0.27 -9.80 -7.81 3.20 6.10 0.31 12.94 -47.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.35 -
NAPS 0.50 0.50 0.61 0.68 0.66 0.58 0.62 -3.52%
Adjusted Per Share Value based on latest NOSH - 76,800
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 68.92 53.42 49.79 61.04 68.28 67.44 40.72 9.16%
EPS 0.17 -5.87 -4.68 1.92 3.40 0.21 4.26 -41.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.12 -
NAPS 0.3111 0.2993 0.3652 0.4067 0.3676 0.3936 0.2041 7.27%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.22 0.30 0.25 0.55 0.59 0.45 0.90 -
P/RPS 0.20 0.34 0.30 0.54 0.48 0.45 0.73 -19.40%
P/EPS 81.40 -3.06 -3.20 17.17 9.68 145.79 6.96 50.63%
EY 1.23 -32.68 -31.24 5.82 10.33 0.69 14.38 -33.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.39 -
P/NAPS 0.44 0.60 0.41 0.81 0.89 0.78 1.45 -18.01%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 22/02/10 27/02/09 28/02/08 23/02/07 28/02/06 - -
Price 0.215 0.30 0.18 0.48 0.46 0.37 0.00 -
P/RPS 0.19 0.34 0.22 0.47 0.38 0.37 0.00 -
P/EPS 79.55 -3.06 -2.30 14.99 7.55 119.87 0.00 -
EY 1.26 -32.68 -43.39 6.67 13.25 0.83 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.60 0.30 0.71 0.70 0.64 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