[GENM] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 5.23%
YoY- 45.85%
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 2,882,436 4,141,556 10,674,164 9,643,248 9,030,802 8,897,918 8,152,682 -15.89%
PBT -1,861,422 -2,982,280 1,517,752 1,725,282 1,182,228 1,548,340 1,492,862 -
Tax 125,360 228,092 -205,228 -284,618 -245,304 -329,548 -329,756 -
NP -1,736,062 -2,754,188 1,312,524 1,440,664 936,924 1,218,792 1,163,106 -
-
NP to SH -1,663,408 -2,636,756 1,369,542 1,507,886 1,033,876 1,276,022 1,186,044 -
-
Tax Rate - - 13.52% 16.50% 20.75% 21.28% 22.09% -
Total Cost 4,618,498 6,895,744 9,361,640 8,202,584 8,093,878 7,679,126 6,989,576 -6.66%
-
Net Worth 13,906,857 16,507,449 18,055,071 19,069,225 19,311,222 18,212,725 17,461,832 -3.71%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - 678,388 679,187 679,022 453,049 339,367 317,487 -
Div Payout % - 0.00% 49.59% 45.03% 43.82% 26.60% 26.77% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 13,906,857 16,507,449 18,055,071 19,069,225 19,311,222 18,212,725 17,461,832 -3.71%
NOSH 5,938,040 5,938,040 5,938,040 5,938,040 5,938,040 5,656,126 5,669,426 0.77%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -60.23% -66.50% 12.30% 14.94% 10.37% 13.70% 14.27% -
ROE -11.96% -15.97% 7.59% 7.91% 5.35% 7.01% 6.79% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 50.99 73.26 188.59 170.42 159.47 157.31 143.80 -15.85%
EPS -29.42 -46.64 24.22 26.66 18.26 22.56 20.92 -
DPS 0.00 12.00 12.00 12.00 8.00 6.00 5.60 -
NAPS 2.46 2.92 3.19 3.37 3.41 3.22 3.08 -3.67%
Adjusted Per Share Value based on latest NOSH - 5,938,040
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 48.54 69.75 179.76 162.40 152.08 149.85 137.30 -15.89%
EPS -28.01 -44.40 23.06 25.39 17.41 21.49 19.97 -
DPS 0.00 11.42 11.44 11.44 7.63 5.72 5.35 -
NAPS 2.342 2.7799 3.0406 3.2114 3.2521 3.0671 2.9407 -3.71%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.77 2.53 3.24 4.88 5.50 4.45 4.20 -
P/RPS 5.43 3.45 1.72 2.86 3.45 2.83 2.92 10.88%
P/EPS -9.41 -5.42 13.39 18.31 30.13 19.73 20.08 -
EY -10.62 -18.44 7.47 5.46 3.32 5.07 4.98 -
DY 0.00 4.74 3.70 2.46 1.45 1.35 1.33 -
P/NAPS 1.13 0.87 1.02 1.45 1.61 1.38 1.36 -3.03%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 27/08/20 29/08/19 29/08/18 24/08/17 25/08/16 26/08/15 -
Price 2.97 2.23 3.12 5.16 6.05 4.30 3.91 -
P/RPS 5.82 3.04 1.65 3.03 3.79 2.73 2.72 13.50%
P/EPS -10.09 -4.78 12.89 19.36 33.14 19.06 18.69 -
EY -9.91 -20.92 7.76 5.16 3.02 5.25 5.35 -
DY 0.00 5.38 3.85 2.33 1.32 1.40 1.43 -
P/NAPS 1.21 0.76 0.98 1.53 1.77 1.34 1.27 -0.80%

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