[GENM] QoQ TTM Result on 30-Sep-2021 [#3]

Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 23.37%
YoY- 20.98%
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 6,612,371 5,254,613 4,156,664 3,308,566 3,899,220 3,196,262 4,528,780 28.79%
PBT -282,392 -704,047 -1,147,651 -1,595,015 -1,577,083 -2,250,539 -2,137,512 -74.15%
Tax -90,714 6,501 96,653 161,750 -275,380 -158,386 -224,014 -45.35%
NP -373,106 -697,546 -1,050,998 -1,433,265 -1,852,463 -2,408,925 -2,361,526 -70.87%
-
NP to SH -252,507 -589,768 -946,832 -1,361,799 -1,777,188 -2,329,496 -2,263,862 -76.92%
-
Tax Rate - - - - - - - -
Total Cost 6,985,477 5,952,159 5,207,662 4,741,831 5,751,683 5,605,187 6,890,306 0.92%
-
Net Worth 13,199,931 13,118,196 13,793,793 13,624,198 13,906,857 14,246,048 14,924,543 -7.88%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 848,699 508,787 508,787 480,525 480,525 819,719 819,719 2.34%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 13,199,931 13,118,196 13,793,793 13,624,198 13,906,857 14,246,048 14,924,543 -7.88%
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
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -5.64% -13.27% -25.28% -43.32% -47.51% -75.37% -52.14% -
ROE -1.91% -4.50% -6.86% -10.00% -12.78% -16.35% -15.17% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 116.72 92.93 73.53 58.53 68.97 56.54 80.11 28.60%
EPS -4.46 -10.43 -16.75 -24.09 -31.44 -41.21 -40.05 -76.94%
DPS 15.00 9.00 9.00 8.50 8.50 14.50 14.50 2.29%
NAPS 2.33 2.32 2.44 2.41 2.46 2.52 2.64 -8.01%
Adjusted Per Share Value based on latest NOSH - 5,938,040
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 111.36 88.49 70.00 55.72 65.67 53.83 76.27 28.79%
EPS -4.25 -9.93 -15.95 -22.93 -29.93 -39.23 -38.12 -76.92%
DPS 14.29 8.57 8.57 8.09 8.09 13.80 13.80 2.35%
NAPS 2.2229 2.2092 2.323 2.2944 2.342 2.3991 2.5134 -7.88%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.84 2.98 2.88 3.00 2.77 3.07 2.69 -
P/RPS 2.43 3.21 3.92 5.13 4.02 5.43 3.36 -19.47%
P/EPS -63.72 -28.57 -17.20 -12.45 -8.81 -7.45 -6.72 349.84%
EY -1.57 -3.50 -5.82 -8.03 -11.35 -13.42 -14.89 -77.77%
DY 5.28 3.02 3.13 2.83 3.07 4.72 5.39 -1.36%
P/NAPS 1.22 1.28 1.18 1.24 1.13 1.22 1.02 12.71%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 26/05/22 24/02/22 25/11/21 26/08/21 25/05/21 25/02/21 -
Price 2.98 2.98 2.84 3.01 2.97 2.75 2.90 -
P/RPS 2.55 3.21 3.86 5.14 4.31 4.86 3.62 -20.88%
P/EPS -66.86 -28.57 -16.96 -12.50 -9.45 -6.67 -7.24 341.96%
EY -1.50 -3.50 -5.90 -8.00 -10.58 -14.98 -13.81 -77.32%
DY 5.03 3.02 3.17 2.82 2.86 5.27 5.00 0.40%
P/NAPS 1.28 1.28 1.16 1.25 1.21 1.09 1.10 10.66%

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