[GENM] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 15.53%
YoY- 58.18%
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 6,168,337 3,896,925 1,721,299 4,156,664 2,267,487 1,441,218 623,350 360.27%
PBT 30,220 -65,452 -116,072 -1,147,651 -1,309,926 -930,711 -559,676 -
Tax -228,622 -124,687 -31,791 96,653 134,848 62,680 58,361 -
NP -198,402 -190,139 -147,863 -1,050,998 -1,175,078 -868,031 -501,315 -46.06%
-
NP to SH -126,003 -137,379 -126,527 -946,832 -1,120,951 -831,704 -483,591 -59.17%
-
Tax Rate 756.53% - - - - - - -
Total Cost 6,366,739 4,087,064 1,869,162 5,207,662 3,442,565 2,309,249 1,124,665 217.30%
-
Net Worth 12,974,709 13,199,931 13,118,196 13,793,793 13,624,198 13,906,857 14,246,048 -6.03%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 339,948 339,912 - 508,787 - - - -
Div Payout % 0.00% 0.00% - 0.00% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 12,974,709 13,199,931 13,118,196 13,793,793 13,624,198 13,906,857 14,246,048 -6.03%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -3.22% -4.88% -8.59% -25.28% -51.82% -60.23% -80.42% -
ROE -0.97% -1.04% -0.96% -6.86% -8.23% -5.98% -3.39% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 108.87 68.79 30.44 73.53 40.11 25.49 11.03 359.49%
EPS -2.23 -2.43 -2.24 -16.75 -19.83 -14.71 -8.55 -59.14%
DPS 6.00 6.00 0.00 9.00 0.00 0.00 0.00 -
NAPS 2.29 2.33 2.32 2.44 2.41 2.46 2.52 -6.17%
Adjusted Per Share Value based on latest NOSH - 5,938,040
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 103.88 65.63 28.99 70.00 38.19 24.27 10.50 360.21%
EPS -2.12 -2.31 -2.13 -15.95 -18.88 -14.01 -8.14 -59.18%
DPS 5.72 5.72 0.00 8.57 0.00 0.00 0.00 -
NAPS 2.185 2.2229 2.2092 2.323 2.2944 2.342 2.3991 -6.03%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 2.79 2.84 2.98 2.88 3.00 2.77 3.07 -
P/RPS 2.56 4.13 9.79 3.92 7.48 10.87 27.84 -79.59%
P/EPS -125.45 -117.12 -133.17 -17.20 -15.13 -18.83 -35.89 130.14%
EY -0.80 -0.85 -0.75 -5.82 -6.61 -5.31 -2.79 -56.48%
DY 2.15 2.11 0.00 3.13 0.00 0.00 0.00 -
P/NAPS 1.22 1.22 1.28 1.18 1.24 1.13 1.22 0.00%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 25/08/22 26/05/22 24/02/22 25/11/21 26/08/21 25/05/21 -
Price 2.72 2.98 2.98 2.84 3.01 2.97 2.75 -
P/RPS 2.50 4.33 9.79 3.86 7.50 11.65 24.94 -78.39%
P/EPS -122.31 -122.89 -133.17 -16.96 -15.18 -20.19 -32.15 143.50%
EY -0.82 -0.81 -0.75 -5.90 -6.59 -4.95 -3.11 -58.84%
DY 2.21 2.01 0.00 3.17 0.00 0.00 0.00 -
P/NAPS 1.19 1.28 1.28 1.16 1.25 1.21 1.09 6.02%

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