[GENM] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -81.04%
YoY- -35.2%
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 7,892,865 5,966,359 4,023,283 1,903,801 8,493,686 6,162,441 3,846,605 61.12%
PBT 1,817,230 1,298,259 1,017,044 378,541 1,900,648 1,446,914 983,830 50.26%
Tax -414,729 -341,448 -250,580 -107,877 -472,771 -368,318 -252,379 39.04%
NP 1,402,501 956,811 766,464 270,664 1,427,877 1,078,596 731,451 54.03%
-
NP to SH 1,402,501 956,811 766,464 270,664 1,427,877 1,078,596 731,451 54.03%
-
Tax Rate 22.82% 26.30% 24.64% 28.50% 24.87% 25.46% 25.65% -
Total Cost 6,490,364 5,009,548 3,256,819 1,633,137 7,065,809 5,083,845 3,115,154 62.76%
-
Net Worth 13,146,675 12,576,202 12,802,724 12,627,211 11,946,155 11,663,557 11,671,487 8.21%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 498,667 215,268 215,267 - 486,904 215,153 215,299 74.61%
Div Payout % 35.56% 22.50% 28.09% - 34.10% 19.95% 29.43% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 13,146,675 12,576,202 12,802,724 12,627,211 11,946,155 11,663,557 11,671,487 8.21%
NOSH 5,666,670 5,664,955 5,664,922 5,662,426 5,661,685 5,661,921 5,665,770 0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 17.77% 16.04% 19.05% 14.22% 16.81% 17.50% 19.02% -
ROE 10.67% 7.61% 5.99% 2.14% 11.95% 9.25% 6.27% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 139.29 105.32 71.02 33.62 150.02 108.84 67.89 61.11%
EPS 24.75 16.89 13.53 4.78 25.22 19.05 12.91 54.01%
DPS 8.80 3.80 3.80 0.00 8.60 3.80 3.80 74.59%
NAPS 2.32 2.22 2.26 2.23 2.11 2.06 2.06 8.20%
Adjusted Per Share Value based on latest NOSH - 5,662,426
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 132.92 100.48 67.75 32.06 143.04 103.78 64.78 61.12%
EPS 23.62 16.11 12.91 4.56 24.05 18.16 12.32 54.02%
DPS 8.40 3.63 3.63 0.00 8.20 3.62 3.63 74.50%
NAPS 2.214 2.1179 2.1561 2.1265 2.0118 1.9642 1.9655 8.22%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 3.55 3.50 3.60 3.92 3.83 3.51 3.60 -
P/RPS 2.55 3.32 5.07 11.66 2.55 3.22 5.30 -38.46%
P/EPS 14.34 20.72 26.61 82.01 15.19 18.43 27.89 -35.69%
EY 6.97 4.83 3.76 1.22 6.58 5.43 3.59 55.31%
DY 2.48 1.09 1.06 0.00 2.25 1.08 1.06 75.78%
P/NAPS 1.53 1.58 1.59 1.76 1.82 1.70 1.75 -8.52%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 29/11/12 29/08/12 30/05/12 28/02/12 24/11/11 25/08/11 -
Price 3.70 3.50 3.30 3.84 3.80 3.86 3.41 -
P/RPS 2.66 3.32 4.65 11.42 2.53 3.55 5.02 -34.39%
P/EPS 14.95 20.72 24.39 80.33 15.07 20.26 26.41 -31.45%
EY 6.69 4.83 4.10 1.24 6.64 4.94 3.79 45.80%
DY 2.38 1.09 1.15 0.00 2.26 0.98 1.11 65.89%
P/NAPS 1.59 1.58 1.46 1.72 1.80 1.87 1.66 -2.81%

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