[GENM] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 141.26%
YoY- 128.96%
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 6,784,701 4,515,401 2,224,218 8,931,617 6,648,676 4,448,959 2,214,354 110.81%
PBT 840,937 591,114 344,726 3,090,592 1,293,825 774,170 262,116 117.37%
Tax -200,219 -122,652 -49,440 -289,895 -152,274 -164,774 -117,985 42.22%
NP 640,718 468,462 295,286 2,800,697 1,141,551 609,396 144,131 170.11%
-
NP to SH 710,310 516,938 323,915 2,880,078 1,193,744 638,011 161,567 168.12%
-
Tax Rate 23.81% 20.75% 14.34% 9.38% 11.77% 21.28% 45.01% -
Total Cost 6,143,983 4,046,939 1,928,932 6,130,920 5,507,125 3,839,563 2,070,223 106.38%
-
Net Worth 19,285,249 19,311,222 20,664,379 19,856,161 18,689,041 18,212,725 17,964,443 4.83%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 226,885 226,524 - 933,409 169,900 169,683 - -
Div Payout % 31.94% 43.82% - 32.41% 14.23% 26.60% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 19,285,249 19,311,222 20,664,379 19,856,161 18,689,041 18,212,725 17,964,443 4.83%
NOSH 5,938,040 5,938,040 5,938,040 5,938,040 5,938,040 5,656,126 5,649,196 3.37%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 9.44% 10.37% 13.28% 31.36% 17.17% 13.70% 6.51% -
ROE 3.68% 2.68% 1.57% 14.50% 6.39% 3.50% 0.90% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 119.61 79.73 37.46 157.89 117.40 78.66 39.20 110.22%
EPS 12.55 9.13 5.73 50.91 21.10 11.28 2.86 167.79%
DPS 4.00 4.00 0.00 16.50 3.00 3.00 0.00 -
NAPS 3.40 3.41 3.48 3.51 3.30 3.22 3.18 4.55%
Adjusted Per Share Value based on latest NOSH - 5,938,040
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 119.68 79.65 39.24 157.55 117.28 78.48 39.06 110.81%
EPS 12.53 9.12 5.71 50.80 21.06 11.25 2.85 168.13%
DPS 4.00 4.00 0.00 16.47 3.00 2.99 0.00 -
NAPS 3.4019 3.4065 3.6452 3.5026 3.2968 3.2127 3.1689 4.83%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 5.38 5.50 5.45 4.58 4.55 4.45 4.54 -
P/RPS 4.50 6.90 14.55 2.90 3.88 5.66 11.58 -46.71%
P/EPS 42.96 60.25 99.91 9.00 21.59 39.45 158.74 -58.12%
EY 2.33 1.66 1.00 11.12 4.63 2.53 0.63 138.96%
DY 0.74 0.73 0.00 3.60 0.66 0.67 0.00 -
P/NAPS 1.58 1.61 1.57 1.30 1.38 1.38 1.43 6.86%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 24/08/17 29/05/17 23/02/17 24/11/16 25/08/16 24/05/16 -
Price 5.10 6.05 6.11 5.47 4.63 4.30 4.25 -
P/RPS 4.26 7.59 16.31 3.46 3.94 5.47 10.84 -46.31%
P/EPS 40.73 66.28 112.01 10.74 21.97 38.12 148.60 -57.77%
EY 2.46 1.51 0.89 9.31 4.55 2.62 0.67 137.80%
DY 0.78 0.66 0.00 3.02 0.65 0.70 0.00 -
P/NAPS 1.50 1.77 1.76 1.56 1.40 1.34 1.34 7.80%

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