[GENM] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Cumulative Result
Revenue	8,931,617	6,648,676	4,448,959	2,214,354	8,395,906	6,104,027	4,076,341	68.29%
YoY %	34.34%	49.44%	100.91%	-73.63%	37.55%	49.74%	-	-
Horiz. %	219.11%	163.10%	109.14%	54.32%	205.97%	149.74%	100.00%	-
PBT	3,090,592	1,293,825	774,170	262,116	1,529,967	1,172,121	746,431	156.74%
YoY %	138.87%	67.12%	195.35%	-82.87%	30.53%	57.03%	-	-
Horiz. %	414.05%	173.33%	103.72%	35.12%	204.97%	157.03%	100.00%	-
Tax	-289,895	-152,274	-164,774	-117,985	-286,968	-275,128	-164,878	45.42%
YoY %	-90.38%	7.59%	-39.66%	58.89%	-4.30%	-66.87%	-	-
Horiz. %	175.82%	92.36%	99.94%	71.56%	174.05%	166.87%	100.00%	-
NP	2,800,697	1,141,551	609,396	144,131	1,242,999	896,993	581,553	183.82%
YoY %	145.34%	87.32%	322.81%	-88.40%	38.57%	54.24%	-	-
Horiz. %	481.59%	196.29%	104.79%	24.78%	213.74%	154.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,880,078	1,193,744	638,011	161,567	1,257,877	919,319	593,022	185.41%
YoY %	141.26%	87.10%	294.89%	-87.16%	36.83%	55.02%	-	-
Horiz. %	485.66%	201.30%	107.59%	27.24%	212.11%	155.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.38%	11.77%	21.28%	45.01%	18.76%	23.47%	22.09%	-
YoY %	-20.31%	-44.69%	-52.72%	139.93%	-20.07%	6.25%	-	-
Horiz. %	42.46%	53.28%	96.33%	203.76%	84.93%	106.25%	100.00%	-
Total Cost	6,130,920	5,507,125	3,839,563	2,070,223	7,152,907	5,207,034	3,494,788	45.21%
YoY %	11.33%	43.43%	85.47%	-71.06%	37.37%	48.99%	-	-
Horiz. %	175.43%	157.58%	109.87%	59.24%	204.67%	148.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	19,856,161	18,689,041	18,212,725	17,964,443	19,086,202	19,100,524	17,461,832	8.90%
YoY %	6.24%	2.62%	1.38%	-5.88%	-0.07%	9.38%	-	-
Horiz. %	113.71%	107.03%	104.30%	102.88%	109.30%	109.38%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	933,409	169,900	169,683	-	402,112	158,698	158,743	224.03%
YoY %	449.39%	0.13%	0.00%	-	153.38%	-0.03%	-	-
Horiz. %	588.00%	107.03%	106.89%	-	253.31%	99.97%	100.00%	-
Div Payout %	32.41%	14.23%	26.60%	-	31.97%	17.26%	26.77%	-
YoY %	127.76%	-46.50%	0.00%	-	85.23%	-35.52%	-	-
Horiz. %	121.07%	53.16%	99.36%	-	119.42%	64.48%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	19,856,161	18,689,041	18,212,725	17,964,443	19,086,202	19,100,524	17,461,832	8.90%
YoY %	6.24%	2.62%	1.38%	-5.88%	-0.07%	9.38%	-	-
Horiz. %	113.71%	107.03%	104.30%	102.88%	109.30%	109.38%	100.00%	-
NOSH	5,938,040	5,938,040	5,656,126	5,649,196	5,663,561	5,667,811	5,669,426	3.11%
YoY %	0.00%	4.98%	0.12%	-0.25%	-0.07%	-0.03%	-	-
Horiz. %	104.74%	104.74%	99.77%	99.64%	99.90%	99.97%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	31.36%	17.17%	13.70%	6.51%	14.80%	14.70%	14.27%	-
YoY %	82.64%	25.33%	110.45%	-56.01%	0.68%	3.01%	-	-
Horiz. %	219.76%	120.32%	96.01%	45.62%	103.71%	103.01%	100.00%	-
ROE	14.50%	6.39%	3.50%	0.90%	6.59%	4.81%	3.40%	-
YoY %	126.92%	82.57%	288.89%	-86.34%	37.01%	41.47%	-	-
Horiz. %	426.47%	187.94%	102.94%	26.47%	193.82%	141.47%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	157.89	117.40	78.66	39.20	148.24	107.70	71.90	68.54%
YoY %	34.49%	49.25%	100.66%	-73.56%	37.64%	49.79%	-	-
Horiz. %	219.60%	163.28%	109.40%	54.52%	206.18%	149.79%	100.00%	-
EPS	50.91	21.10	11.28	2.86	22.21	16.22	10.46	185.82%
YoY %	141.28%	87.06%	294.41%	-87.12%	36.93%	55.07%	-	-
Horiz. %	486.71%	201.72%	107.84%	27.34%	212.33%	155.07%	100.00%	-
DPS	16.50	3.00	3.00	0.00	7.10	2.80	2.80	224.50%
YoY %	450.00%	0.00%	0.00%	0.00%	153.57%	0.00%	-	-
Horiz. %	589.29%	107.14%	107.14%	0.00%	253.57%	100.00%	100.00%	-
NAPS	3.51	3.30	3.22	3.18	3.37	3.37	3.08	9.06%
YoY %	6.36%	2.48%	1.26%	-5.64%	0.00%	9.42%	-	-
Horiz. %	113.96%	107.14%	104.55%	103.25%	109.42%	109.42%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 5,649,196
RPS	150.41	111.97	74.92	37.29	141.39	102.80	68.65	68.29%
YoY %	34.33%	49.45%	100.91%	-73.63%	37.54%	49.75%	-	-
Horiz. %	219.10%	163.10%	109.13%	54.32%	205.96%	149.75%	100.00%	-
EPS	48.50	20.10	10.74	2.72	21.18	15.48	9.99	185.34%
YoY %	141.29%	87.15%	294.85%	-87.16%	36.82%	54.95%	-	-
Horiz. %	485.49%	201.20%	107.51%	27.23%	212.01%	154.95%	100.00%	-
DPS	15.72	2.86	2.86	0.00	6.77	2.67	2.67	224.31%
YoY %	449.65%	0.00%	0.00%	0.00%	153.56%	0.00%	-	-
Horiz. %	588.76%	107.12%	107.12%	0.00%	253.56%	100.00%	100.00%	-
NAPS	3.3439	3.1473	3.0671	3.0253	3.2142	3.2166	2.9407	8.90%
YoY %	6.25%	2.61%	1.38%	-5.88%	-0.07%	9.38%	-	-
Horiz. %	113.71%	107.03%	104.30%	102.88%	109.30%	109.38%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	4.58	4.55	4.45	4.54	4.38	4.15	4.20	-
P/RPS	2.90	3.88	5.66	11.58	2.95	3.85	5.84	-37.15%
YoY %	-25.26%	-31.45%	-51.12%	292.54%	-23.38%	-34.08%	-	-
Horiz. %	49.66%	66.44%	96.92%	198.29%	50.51%	65.92%	100.00%	-
P/EPS	9.00	21.59	39.45	158.74	19.72	25.59	40.15	-62.93%
YoY %	-58.31%	-45.27%	-75.15%	704.97%	-22.94%	-36.26%	-	-
Horiz. %	22.42%	53.77%	98.26%	395.37%	49.12%	63.74%	100.00%	-
EY	11.12	4.63	2.53	0.63	5.07	3.91	2.49	169.96%
YoY %	140.17%	83.00%	301.59%	-87.57%	29.67%	57.03%	-	-
Horiz. %	446.59%	185.94%	101.61%	25.30%	203.61%	157.03%	100.00%	-
DY	3.60	0.66	0.67	0.00	1.62	0.67	0.67	205.21%
YoY %	445.45%	-1.49%	0.00%	0.00%	141.79%	0.00%	-	-
Horiz. %	537.31%	98.51%	100.00%	0.00%	241.79%	100.00%	100.00%	-
P/NAPS	1.30	1.38	1.38	1.43	1.30	1.23	1.36	-2.94%
YoY %	-5.80%	0.00%	-3.50%	10.00%	5.69%	-9.56%	-	-
Horiz. %	95.59%	101.47%	101.47%	105.15%	95.59%	90.44%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	23/02/17	24/11/16	25/08/16	24/05/16	23/02/16	26/11/15	26/08/15	-
Price	5.47	4.63	4.30	4.25	4.36	4.31	3.91	-
P/RPS	3.46	3.94	5.47	10.84	2.94	4.00	5.44	-25.94%
YoY %	-12.18%	-27.97%	-49.54%	268.71%	-26.50%	-26.47%	-	-
Horiz. %	63.60%	72.43%	100.55%	199.26%	54.04%	73.53%	100.00%	-
P/EPS	10.74	21.97	38.12	148.60	19.63	26.57	37.38	-56.29%
YoY %	-51.12%	-42.37%	-74.35%	657.00%	-26.12%	-28.92%	-	-
Horiz. %	28.73%	58.77%	101.98%	397.54%	52.51%	71.08%	100.00%	-
EY	9.31	4.55	2.62	0.67	5.09	3.76	2.68	128.50%
YoY %	104.62%	73.66%	291.04%	-86.84%	35.37%	40.30%	-	-
Horiz. %	347.39%	169.78%	97.76%	25.00%	189.93%	140.30%	100.00%	-
DY	3.02	0.65	0.70	0.00	1.63	0.65	0.72	158.95%
YoY %	364.62%	-7.14%	0.00%	0.00%	150.77%	-9.72%	-	-
Horiz. %	419.44%	90.28%	97.22%	0.00%	226.39%	90.28%	100.00%	-
P/NAPS	1.56	1.40	1.34	1.34	1.29	1.28	1.27	14.62%
YoY %	11.43%	4.48%	0.00%	3.88%	0.78%	0.79%	-	-
Horiz. %	122.83%	110.24%	105.51%	105.51%	101.57%	100.79%	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