[GENM] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 59.59%
YoY- -18.98%
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 2,399,498 9,328,709 6,784,701 4,515,401 2,224,218 8,931,617 6,648,676 -49.34%
PBT 397,513 1,318,258 840,937 591,114 344,726 3,090,592 1,293,825 -54.50%
Tax -55,447 -247,220 -200,219 -122,652 -49,440 -289,895 -152,274 -49.03%
NP 342,066 1,071,038 640,718 468,462 295,286 2,800,697 1,141,551 -55.25%
-
NP to SH 358,237 1,159,697 710,310 516,938 323,915 2,880,078 1,193,744 -55.20%
-
Tax Rate 13.95% 18.75% 23.81% 20.75% 14.34% 9.38% 11.77% -
Total Cost 2,057,432 8,257,671 6,143,983 4,046,939 1,928,932 6,130,920 5,507,125 -48.15%
-
Net Worth 18,888,958 1,532,409 19,285,249 19,311,222 20,664,379 19,856,161 18,689,041 0.71%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 76,395 226,885 226,524 - 933,409 169,900 -
Div Payout % - 6.59% 31.94% 43.82% - 32.41% 14.23% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 18,888,958 1,532,409 19,285,249 19,311,222 20,664,379 19,856,161 18,689,041 0.71%
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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 14.26% 11.48% 9.44% 10.37% 13.28% 31.36% 17.17% -
ROE 1.90% 75.68% 3.68% 2.68% 1.57% 14.50% 6.39% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 42.43 2,075.87 119.61 79.73 37.46 157.89 117.40 -49.29%
EPS 6.33 20.48 12.55 9.13 5.73 50.91 21.10 -55.21%
DPS 0.00 17.00 4.00 4.00 0.00 16.50 3.00 -
NAPS 3.34 3.41 3.40 3.41 3.48 3.51 3.30 0.80%
Adjusted Per Share Value based on latest NOSH - 5,938,040
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 40.41 157.10 114.26 76.04 37.46 150.41 111.97 -49.34%
EPS 6.03 19.53 11.96 8.71 5.73 48.50 20.10 -55.21%
DPS 0.00 1.29 3.82 3.81 0.00 15.72 2.86 -
NAPS 3.181 0.2581 3.2477 3.2521 3.48 3.3439 3.1473 0.71%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 4.90 5.63 5.38 5.50 5.45 4.58 4.55 -
P/RPS 11.55 0.27 4.50 6.90 14.55 2.90 3.88 107.07%
P/EPS 77.35 2.18 42.96 60.25 99.91 9.00 21.59 134.32%
EY 1.29 45.84 2.33 1.66 1.00 11.12 4.63 -57.37%
DY 0.00 3.02 0.74 0.73 0.00 3.60 0.66 -
P/NAPS 1.47 1.65 1.58 1.61 1.57 1.30 1.38 4.30%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 27/02/18 23/11/17 24/08/17 29/05/17 23/02/17 24/11/16 -
Price 4.93 5.27 5.10 6.05 6.11 5.47 4.63 -
P/RPS 11.62 0.25 4.26 7.59 16.31 3.46 3.94 105.79%
P/EPS 77.83 2.04 40.73 66.28 112.01 10.74 21.97 132.56%
EY 1.28 48.97 2.46 1.51 0.89 9.31 4.55 -57.09%
DY 0.00 3.23 0.78 0.66 0.00 3.02 0.65 -
P/NAPS 1.48 1.55 1.50 1.77 1.76 1.56 1.40 3.77%

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