[GENM] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -13.68%
YoY- -20.31%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 4,255,416 3,808,493 3,627,162 3,449,074 3,301,288 3,613,980 3,542,469 13.01%
PBT 1,341,664 1,138,677 1,201,694 913,168 798,144 1,301,576 1,376,109 -1.67%
Tax -391,472 -193,219 -138,230 -72,844 175,396 -333,779 -307,254 17.54%
NP 950,192 945,458 1,063,464 840,324 973,540 967,797 1,068,854 -7.55%
-
NP to SH 950,588 945,850 1,063,857 840,718 973,920 968,178 1,069,236 -7.54%
-
Tax Rate 29.18% 16.97% 11.50% 7.98% -21.98% 25.64% 22.33% -
Total Cost 3,305,224 2,863,035 2,563,698 2,608,750 2,327,748 2,646,183 2,473,614 21.33%
-
Net Worth 6,734,259 6,241,538 6,185,555 5,888,084 5,459,193 5,634,113 5,415,476 15.65%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 295,134 174,856 262,178 - 262,051 145,577 -
Div Payout % - 31.20% 16.44% 31.19% - 27.07% 13.62% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 6,734,259 6,241,538 6,185,555 5,888,084 5,459,193 5,634,113 5,415,476 15.65%
NOSH 5,565,503 1,093,089 1,092,854 1,092,409 1,091,838 1,091,882 1,091,829 196.48%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 22.33% 24.82% 29.32% 24.36% 29.49% 26.78% 30.17% -
ROE 14.12% 15.15% 17.20% 14.28% 17.84% 17.18% 19.74% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 76.46 348.42 331.90 315.73 302.36 330.99 324.45 -61.88%
EPS 17.08 86.53 97.35 76.96 17.84 88.67 97.93 -68.81%
DPS 0.00 27.00 16.00 24.00 0.00 24.00 13.33 -
NAPS 1.21 5.71 5.66 5.39 5.00 5.16 4.96 -60.99%
Adjusted Per Share Value based on latest NOSH - 1,093,195
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 71.66 64.14 61.08 58.08 55.60 60.86 59.66 13.00%
EPS 16.01 15.93 17.92 14.16 16.40 16.30 18.01 -7.55%
DPS 0.00 4.97 2.94 4.42 0.00 4.41 2.45 -
NAPS 1.1341 1.0511 1.0417 0.9916 0.9194 0.9488 0.912 15.65%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 3.44 2.92 2.22 2.34 2.64 2.24 2.20 -
P/RPS 4.50 0.84 0.67 0.74 0.87 0.68 0.68 252.88%
P/EPS 20.14 3.37 2.28 3.04 2.96 2.53 2.25 331.68%
EY 4.97 29.63 43.85 32.89 33.79 39.59 44.51 -76.84%
DY 0.00 9.25 7.21 10.26 0.00 10.71 6.06 -
P/NAPS 2.84 0.51 0.39 0.43 0.53 0.43 0.44 247.05%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 28/02/07 23/11/06 30/08/06 31/05/06 22/02/06 25/11/05 -
Price 3.34 3.00 2.52 2.38 2.44 2.52 2.12 -
P/RPS 4.37 0.86 0.76 0.75 0.81 0.76 0.65 256.62%
P/EPS 19.56 3.47 2.59 3.09 2.74 2.84 2.16 335.03%
EY 5.11 28.84 38.63 32.34 36.56 35.19 46.19 -76.98%
DY 0.00 9.00 6.35 10.08 0.00 9.52 6.29 -
P/NAPS 2.76 0.53 0.45 0.44 0.49 0.49 0.43 245.76%

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