[GENM] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 27.62%
YoY- -9.17%
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 7,823,472 10,406,938 10,619,897 10,674,164 10,942,320 9,927,607 9,894,089 -14.47%
PBT -1,786,596 1,489,406 1,603,393 1,517,752 1,130,528 -4,006 -539,222 122.08%
Tax -29,068 -157,160 -203,348 -205,228 -117,944 -82,347 -516,432 -85.28%
NP -1,815,664 1,332,246 1,400,045 1,312,524 1,012,584 -86,353 -1,055,654 43.50%
-
NP to SH -1,671,828 1,395,353 1,460,813 1,369,542 1,073,156 -19,588 -986,302 42.11%
-
Tax Rate - 10.55% 12.68% 13.52% 10.43% - - -
Total Cost 9,639,136 9,074,692 9,219,852 9,361,640 9,929,736 10,013,960 10,949,743 -8.14%
-
Net Worth 17,864,226 18,487,432 18,224,797 18,055,071 17,882,664 18,206,508 17,535,512 1.24%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 1,130,729 452,790 679,187 - 1,074,297 452,529 -
Div Payout % - 81.04% 31.00% 49.59% - 0.00% 0.00% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 17,864,226 18,487,432 18,224,797 18,055,071 17,882,664 18,206,508 17,535,512 1.24%
NOSH 5,938,040 5,938,040 5,938,040 5,938,040 5,938,040 5,938,040 5,938,040 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -23.21% 12.80% 13.18% 12.30% 9.25% -0.87% -10.67% -
ROE -9.36% 7.55% 8.02% 7.59% 6.00% -0.11% -5.62% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 138.39 184.07 187.63 188.59 193.36 175.58 174.91 -14.44%
EPS -29.56 24.68 25.84 24.22 19.00 -0.35 -17.44 42.11%
DPS 0.00 20.00 8.00 12.00 0.00 19.00 8.00 -
NAPS 3.16 3.27 3.22 3.19 3.16 3.22 3.10 1.28%
Adjusted Per Share Value based on latest NOSH - 5,938,040
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 131.75 175.26 178.85 179.76 184.27 167.19 166.62 -14.47%
EPS -28.15 23.50 24.60 23.06 18.07 -0.33 -16.61 42.10%
DPS 0.00 19.04 7.63 11.44 0.00 18.09 7.62 -
NAPS 3.0084 3.1134 3.0692 3.0406 3.0115 3.0661 2.9531 1.24%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 2.01 3.29 3.03 3.24 3.20 3.02 4.99 -
P/RPS 1.45 1.79 1.61 1.72 1.65 1.72 2.85 -36.24%
P/EPS -6.80 13.33 11.74 13.39 16.87 -871.74 -28.62 -61.60%
EY -14.71 7.50 8.52 7.47 5.93 -0.11 -3.49 160.70%
DY 0.00 6.08 2.64 3.70 0.00 6.29 1.60 -
P/NAPS 0.64 1.01 0.94 1.02 1.01 0.94 1.61 -45.90%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 21/05/20 27/02/20 28/11/19 29/08/19 23/05/19 27/02/19 30/11/18 -
Price 2.36 2.93 3.11 3.12 3.13 3.47 2.86 -
P/RPS 1.71 1.59 1.66 1.65 1.62 1.98 1.64 2.82%
P/EPS -7.98 11.87 12.05 12.89 16.51 -1,001.64 -16.40 -38.10%
EY -12.53 8.42 8.30 7.76 6.06 -0.10 -6.10 61.51%
DY 0.00 6.83 2.57 3.85 0.00 5.48 2.80 -
P/NAPS 0.75 0.90 0.97 0.98 0.99 1.08 0.92 -12.72%

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