[GENM] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 59.49%
YoY- 5407.06%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 2,781,527 2,760,218 2,837,748 2,941,220 2,503,131 2,412,496 2,474,436 8.08%
PBT 939,666 1,023,761 996,810 850,972 605,468 597,936 503,648 51.38%
Tax -296,312 -292,953 -293,542 -289,692 -253,542 -236,216 -235,014 16.65%
NP 643,354 730,808 703,268 561,280 351,926 361,720 268,634 78.71%
-
NP to SH 643,354 730,808 703,268 561,280 351,926 361,720 268,634 78.71%
-
Tax Rate 31.53% 28.62% 29.45% 34.04% 41.88% 39.51% 46.66% -
Total Cost 2,138,173 2,029,410 2,134,480 2,379,940 2,151,205 2,050,776 2,205,802 -2.04%
-
Net Worth 3,766,713 3,737,876 3,603,702 3,437,296 3,256,954 3,237,977 3,090,382 14.06%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 191,065 123,867 185,645 - 174,870 116,683 174,721 6.12%
Div Payout % 29.70% 16.95% 26.40% - 49.69% 32.26% 65.04% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 3,766,713 3,737,876 3,603,702 3,437,296 3,256,954 3,237,977 3,090,382 14.06%
NOSH 1,091,800 1,092,946 1,092,031 1,087,751 1,092,937 1,093,911 1,092,008 -0.01%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 23.13% 26.48% 24.78% 19.08% 14.06% 14.99% 10.86% -
ROE 17.08% 19.55% 19.52% 16.33% 10.81% 11.17% 8.69% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 254.77 252.55 259.86 270.39 229.03 220.54 226.60 8.10%
EPS 58.92 66.93 64.40 51.60 32.20 33.07 24.60 78.72%
DPS 17.50 11.33 17.00 0.00 16.00 10.67 16.00 6.13%
NAPS 3.45 3.42 3.30 3.16 2.98 2.96 2.83 14.07%
Adjusted Per Share Value based on latest NOSH - 1,087,751
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 46.84 46.48 47.79 49.53 42.15 40.63 41.67 8.08%
EPS 10.83 12.31 11.84 9.45 5.93 6.09 4.52 78.77%
DPS 3.22 2.09 3.13 0.00 2.94 1.97 2.94 6.23%
NAPS 0.6343 0.6295 0.6069 0.5789 0.5485 0.5453 0.5204 14.06%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.87 1.80 2.12 1.98 1.23 1.15 1.02 -
P/RPS 0.73 0.71 0.82 0.73 0.54 0.52 0.45 37.94%
P/EPS 3.17 2.69 3.29 3.84 3.82 3.48 4.15 -16.39%
EY 31.51 37.15 30.38 26.06 26.18 28.75 24.12 19.44%
DY 9.36 6.30 8.02 0.00 13.01 9.28 15.69 -29.06%
P/NAPS 0.54 0.53 0.64 0.63 0.41 0.39 0.36 30.94%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 27/11/02 29/08/02 30/05/02 27/02/02 28/11/01 28/08/01 -
Price 1.89 1.71 2.04 2.02 1.59 1.18 1.28 -
P/RPS 0.74 0.68 0.79 0.75 0.69 0.54 0.56 20.35%
P/EPS 3.21 2.56 3.17 3.91 4.94 3.57 5.20 -27.43%
EY 31.18 39.10 31.57 25.54 20.25 28.02 19.22 37.94%
DY 9.26 6.63 8.33 0.00 10.06 9.04 12.50 -18.08%
P/NAPS 0.55 0.50 0.62 0.64 0.53 0.40 0.45 14.27%

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