[GENM] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -79.42%
YoY- -1.12%
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 5,333,103 3,774,578 2,571,662 1,345,170 4,991,765 3,716,210 2,308,309 74.49%
PBT 1,731,452 1,228,234 811,972 397,842 1,764,593 1,295,208 824,541 63.76%
Tax -455,112 -314,019 -234,174 -125,580 -441,310 -330,141 -218,828 62.71%
NP 1,276,340 914,215 577,798 272,262 1,323,283 965,067 605,713 64.13%
-
NP to SH 1,276,596 914,471 578,054 272,364 1,323,701 965,381 605,925 64.12%
-
Tax Rate 26.28% 25.57% 28.84% 31.57% 25.01% 25.49% 26.54% -
Total Cost 4,056,763 2,860,363 1,993,864 1,072,908 3,668,482 2,751,143 1,702,596 78.11%
-
Net Worth 11,662,306 11,160,418 10,090,291 10,085,444 10,164,744 9,830,997 9,097,457 17.95%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 455,114 204,987 205,226 - 416,868 171,470 171,650 91.22%
Div Payout % 35.65% 22.42% 35.50% - 31.49% 17.76% 28.33% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 11,662,306 11,160,418 10,090,291 10,085,444 10,164,744 9,830,997 9,097,457 17.95%
NOSH 5,688,930 5,694,091 5,700,729 5,697,991 5,710,530 5,715,695 5,721,671 -0.38%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 23.93% 24.22% 22.47% 20.24% 26.51% 25.97% 26.24% -
ROE 10.95% 8.19% 5.73% 2.70% 13.02% 9.82% 6.66% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 93.75 66.29 45.11 23.61 87.41 65.02 40.34 75.18%
EPS 22.44 16.06 10.14 4.78 23.18 16.89 10.59 64.74%
DPS 8.00 3.60 3.60 0.00 7.30 3.00 3.00 91.95%
NAPS 2.05 1.96 1.77 1.77 1.78 1.72 1.59 18.40%
Adjusted Per Share Value based on latest NOSH - 5,697,991
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 89.81 63.57 43.31 22.65 84.06 62.58 38.87 74.50%
EPS 21.50 15.40 9.73 4.59 22.29 16.26 10.20 64.17%
DPS 7.66 3.45 3.46 0.00 7.02 2.89 2.89 91.18%
NAPS 1.964 1.8795 1.6993 1.6984 1.7118 1.6556 1.5321 17.95%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.39 3.39 2.73 2.87 2.81 2.74 2.70 -
P/RPS 3.62 5.11 6.05 12.16 3.21 4.21 6.69 -33.52%
P/EPS 15.11 21.11 26.92 60.04 12.12 16.22 25.50 -29.38%
EY 6.62 4.74 3.71 1.67 8.25 6.16 3.92 41.67%
DY 2.36 1.06 1.32 0.00 2.60 1.09 1.11 65.11%
P/NAPS 1.65 1.73 1.54 1.62 1.58 1.59 1.70 -1.96%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 25/11/10 26/08/10 27/05/10 25/02/10 25/11/09 26/08/09 -
Price 3.31 3.38 2.99 2.65 2.72 2.87 2.80 -
P/RPS 3.53 5.10 6.63 11.23 3.11 4.41 6.94 -36.20%
P/EPS 14.75 21.05 29.49 55.44 11.73 16.99 26.44 -32.16%
EY 6.78 4.75 3.39 1.80 8.52 5.89 3.78 47.46%
DY 2.42 1.07 1.20 0.00 2.68 1.05 1.07 72.04%
P/NAPS 1.61 1.72 1.69 1.50 1.53 1.67 1.76 -5.75%

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