[GENM] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Cumulative Result
Revenue	2,571,662	1,345,170	4,991,765	3,716,210	2,308,309	1,178,053	4,886,703	-34.89%
YoY %	91.18%	-73.05%	34.32%	60.99%	95.94%	-75.89%	-	-
Horiz. %	52.63%	27.53%	102.15%	76.05%	47.24%	24.11%	100.00%	-
PBT	811,972	397,842	1,764,593	1,295,208	824,541	385,682	1,127,010	-19.68%
YoY %	104.09%	-77.45%	36.24%	57.08%	113.79%	-65.78%	-	-
Horiz. %	72.05%	35.30%	156.57%	114.92%	73.16%	34.22%	100.00%	-
Tax	-234,174	-125,580	-441,310	-330,141	-218,828	-110,337	-493,024	-39.20%
YoY %	-86.47%	71.54%	-33.67%	-50.87%	-98.33%	77.62%	-	-
Horiz. %	47.50%	25.47%	89.51%	66.96%	44.38%	22.38%	100.00%	-
NP	577,798	272,262	1,323,283	965,067	605,713	275,345	633,986	-6.01%
YoY %	112.22%	-79.43%	37.12%	59.33%	119.98%	-56.57%	-	-
Horiz. %	91.14%	42.94%	208.72%	152.22%	95.54%	43.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	578,054	272,364	1,323,701	965,381	605,925	275,444	634,389	-6.02%
YoY %	112.24%	-79.42%	37.12%	59.32%	119.98%	-56.58%	-	-
Horiz. %	91.12%	42.93%	208.66%	152.17%	95.51%	43.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.84%	31.57%	25.01%	25.49%	26.54%	28.61%	43.75%	-
YoY %	-8.65%	26.23%	-1.88%	-3.96%	-7.24%	-34.61%	-	-
Horiz. %	65.92%	72.16%	57.17%	58.26%	60.66%	65.39%	100.00%	-
Total Cost	1,993,864	1,072,908	3,668,482	2,751,143	1,702,596	902,708	4,252,717	-39.73%
YoY %	85.84%	-70.75%	33.34%	61.59%	88.61%	-78.77%	-	-
Horiz. %	46.88%	25.23%	86.26%	64.69%	40.04%	21.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	10,090,291	10,085,444	10,164,744	9,830,997	9,097,457	8,704,259	8,317,034	13.79%
YoY %	0.05%	-0.78%	3.39%	8.06%	4.52%	4.66%	-	-
Horiz. %	121.32%	121.26%	122.22%	118.20%	109.38%	104.66%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	205,226	-	416,868	171,470	171,650	-	401,512	-36.15%
YoY %	0.00%	-	143.11%	-0.10%	0.00%	-	-	-
Horiz. %	51.11%	-	103.82%	42.71%	42.75%	-	100.00%	-
Div Payout %	35.50%	-	31.49%	17.76%	28.33%	-	63.29%	-
YoY %	0.00%	-	77.31%	-37.31%	0.00%	-	-	-
Horiz. %	56.09%	-	49.76%	28.06%	44.76%	-	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	10,090,291	10,085,444	10,164,744	9,830,997	9,097,457	8,704,259	8,317,034	13.79%
YoY %	0.05%	-0.78%	3.39%	8.06%	4.52%	4.66%	-	-
Horiz. %	121.32%	121.26%	122.22%	118.20%	109.38%	104.66%	100.00%	-
NOSH	5,700,729	5,697,991	5,710,530	5,715,695	5,721,671	5,726,486	5,735,885	-0.41%
YoY %	0.05%	-0.22%	-0.09%	-0.10%	-0.08%	-0.16%	-	-
Horiz. %	99.39%	99.34%	99.56%	99.65%	99.75%	99.84%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	22.47%	20.24%	26.51%	25.97%	26.24%	23.37%	12.97%	-
YoY %	11.02%	-23.65%	2.08%	-1.03%	12.28%	80.19%	-	-
Horiz. %	173.25%	156.05%	204.39%	200.23%	202.31%	180.19%	100.00%	-
ROE	5.73%	2.70%	13.02%	9.82%	6.66%	3.16%	7.63%	-
YoY %	112.22%	-79.26%	32.59%	47.45%	110.76%	-58.58%	-	-
Horiz. %	75.10%	35.39%	170.64%	128.70%	87.29%	41.42%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	45.11	23.61	87.41	65.02	40.34	20.57	85.20	-34.62%
YoY %	91.06%	-72.99%	34.44%	61.18%	96.11%	-75.86%	-	-
Horiz. %	52.95%	27.71%	102.59%	76.31%	47.35%	24.14%	100.00%	-
EPS	10.14	4.78	23.18	16.89	10.59	4.81	11.06	-5.64%
YoY %	112.13%	-79.38%	37.24%	59.49%	120.17%	-56.51%	-	-
Horiz. %	91.68%	43.22%	209.58%	152.71%	95.75%	43.49%	100.00%	-
DPS	3.60	0.00	7.30	3.00	3.00	0.00	7.00	-35.88%
YoY %	0.00%	0.00%	143.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	51.43%	0.00%	104.29%	42.86%	42.86%	0.00%	100.00%	-
NAPS	1.77	1.77	1.78	1.72	1.59	1.52	1.45	14.26%
YoY %	0.00%	-0.56%	3.49%	8.18%	4.61%	4.83%	-	-
Horiz. %	122.07%	122.07%	122.76%	118.62%	109.66%	104.83%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 5,705,650
RPS	43.31	22.65	84.06	62.58	38.87	19.84	82.29	-34.88%
YoY %	91.21%	-73.05%	34.32%	61.00%	95.92%	-75.89%	-	-
Horiz. %	52.63%	27.52%	102.15%	76.05%	47.24%	24.11%	100.00%	-
EPS	9.73	4.59	22.29	16.26	10.20	4.64	10.68	-6.03%
YoY %	111.98%	-79.41%	37.08%	59.41%	119.83%	-56.55%	-	-
Horiz. %	91.10%	42.98%	208.71%	152.25%	95.51%	43.45%	100.00%	-
DPS	3.46	0.00	7.02	2.89	2.89	0.00	6.76	-36.09%
YoY %	0.00%	0.00%	142.91%	0.00%	0.00%	0.00%	-	-
Horiz. %	51.18%	0.00%	103.85%	42.75%	42.75%	0.00%	100.00%	-
NAPS	1.6993	1.6984	1.7118	1.6556	1.5321	1.4658	1.4006	13.79%
YoY %	0.05%	-0.78%	3.39%	8.06%	4.52%	4.66%	-	-
Horiz. %	121.33%	121.26%	122.22%	118.21%	109.39%	104.66%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	2.73	2.87	2.81	2.74	2.70	2.14	2.26	-
P/RPS	6.05	12.16	3.21	4.21	6.69	10.40	2.65	73.64%
YoY %	-50.25%	278.82%	-23.75%	-37.07%	-35.67%	292.45%	-	-
Horiz. %	228.30%	458.87%	121.13%	158.87%	252.45%	392.45%	100.00%	-
P/EPS	26.92	60.04	12.12	16.22	25.50	44.49	20.43	20.25%
YoY %	-55.16%	395.38%	-25.28%	-36.39%	-42.68%	117.77%	-	-
Horiz. %	131.77%	293.88%	59.32%	79.39%	124.82%	217.77%	100.00%	-
EY	3.71	1.67	8.25	6.16	3.92	2.25	4.89	-16.85%
YoY %	122.16%	-79.76%	33.93%	57.14%	74.22%	-53.99%	-	-
Horiz. %	75.87%	34.15%	168.71%	125.97%	80.16%	46.01%	100.00%	-
DY	1.32	0.00	2.60	1.09	1.11	0.00	3.10	-43.48%
YoY %	0.00%	0.00%	138.53%	-1.80%	0.00%	0.00%	-	-
Horiz. %	42.58%	0.00%	83.87%	35.16%	35.81%	0.00%	100.00%	-
P/NAPS	1.54	1.62	1.58	1.59	1.70	1.41	1.56	-0.85%
YoY %	-4.94%	2.53%	-0.63%	-6.47%	20.57%	-9.62%	-	-
Horiz. %	98.72%	103.85%	101.28%	101.92%	108.97%	90.38%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	26/08/10	27/05/10	25/02/10	25/11/09	26/08/09	27/05/09	25/02/09	-
Price	2.99	2.65	2.72	2.87	2.80	2.68	2.24	-
P/RPS	6.63	11.23	3.11	4.41	6.94	13.03	2.63	85.54%
YoY %	-40.96%	261.09%	-29.48%	-36.46%	-46.74%	395.44%	-	-
Horiz. %	252.09%	427.00%	118.25%	167.68%	263.88%	495.44%	100.00%	-
P/EPS	29.49	55.44	11.73	16.99	26.44	55.72	20.25	28.56%
YoY %	-46.81%	372.63%	-30.96%	-35.74%	-52.55%	175.16%	-	-
Horiz. %	145.63%	273.78%	57.93%	83.90%	130.57%	275.16%	100.00%	-
EY	3.39	1.80	8.52	5.89	3.78	1.79	4.94	-22.25%
YoY %	88.33%	-78.87%	44.65%	55.82%	111.17%	-63.77%	-	-
Horiz. %	68.62%	36.44%	172.47%	119.23%	76.52%	36.23%	100.00%	-
DY	1.20	0.00	2.68	1.05	1.07	0.00	3.13	-47.31%
YoY %	0.00%	0.00%	155.24%	-1.87%	0.00%	0.00%	-	-
Horiz. %	38.34%	0.00%	85.62%	33.55%	34.19%	0.00%	100.00%	-
P/NAPS	1.69	1.50	1.53	1.67	1.76	1.76	1.54	6.41%
YoY %	12.67%	-1.96%	-8.38%	-5.11%	0.00%	14.29%	-	-
Horiz. %	109.74%	97.40%	99.35%	108.44%	114.29%	114.29%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos