[GENM] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -57.72%
YoY- -292.53%
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 9,516,036 7,793,850 2,882,436 4,141,556 10,674,164 9,643,248 9,030,802 0.87%
PBT 273,318 -130,904 -1,861,422 -2,982,280 1,517,752 1,725,282 1,182,228 -21.64%
Tax -303,588 -249,374 125,360 228,092 -205,228 -284,618 -245,304 3.61%
NP -30,270 -380,278 -1,736,062 -2,754,188 1,312,524 1,440,664 936,924 -
-
NP to SH 39,488 -274,758 -1,663,408 -2,636,756 1,369,542 1,507,886 1,033,876 -41.95%
-
Tax Rate 111.08% - - - 13.52% 16.50% 20.75% -
Total Cost 9,546,306 8,174,128 4,618,498 6,895,744 9,361,640 8,202,584 8,093,878 2.78%
-
Net Worth 12,922,451 13,199,931 13,906,857 16,507,449 18,055,071 19,069,225 19,311,222 -6.47%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 680,129 679,824 - 678,388 679,187 679,022 453,049 7.00%
Div Payout % 1,722.37% 0.00% - 0.00% 49.59% 45.03% 43.82% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 12,922,451 13,199,931 13,906,857 16,507,449 18,055,071 19,069,225 19,311,222 -6.47%
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
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin -0.32% -4.88% -60.23% -66.50% 12.30% 14.94% 10.37% -
ROE 0.31% -2.08% -11.96% -15.97% 7.59% 7.91% 5.35% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 167.90 137.57 50.99 73.26 188.59 170.42 159.47 0.86%
EPS 0.70 -4.86 -29.42 -46.64 24.22 26.66 18.26 -41.91%
DPS 12.00 12.00 0.00 12.00 12.00 12.00 8.00 6.98%
NAPS 2.28 2.33 2.46 2.92 3.19 3.37 3.41 -6.48%
Adjusted Per Share Value based on latest NOSH - 5,938,040
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 160.26 131.25 48.54 69.75 179.76 162.40 152.08 0.87%
EPS 0.67 -4.63 -28.01 -44.40 23.06 25.39 17.41 -41.88%
DPS 11.45 11.45 0.00 11.42 11.44 11.44 7.63 6.99%
NAPS 2.1762 2.2229 2.342 2.7799 3.0406 3.2114 3.2521 -6.47%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 2.46 2.84 2.77 2.53 3.24 4.88 5.50 -
P/RPS 1.47 2.06 5.43 3.45 1.72 2.86 3.45 -13.24%
P/EPS 353.09 -58.56 -9.41 -5.42 13.39 18.31 30.13 50.68%
EY 0.28 -1.71 -10.62 -18.44 7.47 5.46 3.32 -33.76%
DY 4.88 4.23 0.00 4.74 3.70 2.46 1.45 22.40%
P/NAPS 1.08 1.22 1.13 0.87 1.02 1.45 1.61 -6.43%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 24/08/23 25/08/22 26/08/21 27/08/20 29/08/19 29/08/18 24/08/17 -
Price 2.62 2.98 2.97 2.23 3.12 5.16 6.05 -
P/RPS 1.56 2.17 5.82 3.04 1.65 3.03 3.79 -13.74%
P/EPS 376.05 -61.44 -10.09 -4.78 12.89 19.36 33.14 49.87%
EY 0.27 -1.63 -9.91 -20.92 7.76 5.16 3.02 -33.11%
DY 4.58 4.03 0.00 5.38 3.85 2.33 1.32 23.02%
P/NAPS 1.15 1.28 1.21 0.76 0.98 1.53 1.77 -6.93%

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