[GENM] YoY Cumulative Quarter Result on 30-Sep-2019 [#3]

Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 60.0%
YoY- 248.11%
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 6,168,337 2,267,487 3,487,701 7,964,923 7,420,567 6,784,701 6,648,676 -1.24%
PBT 30,220 -1,309,926 -1,852,423 1,202,545 -404,417 840,937 1,293,825 -46.51%
Tax -228,622 134,848 -250,916 -152,511 -387,324 -200,219 -152,274 7.00%
NP -198,402 -1,175,078 -2,103,339 1,050,034 -791,741 640,718 1,141,551 -
-
NP to SH -126,003 -1,120,951 -2,023,014 1,095,610 -739,727 710,310 1,193,744 -
-
Tax Rate 756.53% - - 12.68% - 23.81% 11.77% -
Total Cost 6,366,739 3,442,565 5,591,040 6,914,889 8,212,308 6,143,983 5,507,125 2.44%
-
Net Worth 12,974,709 13,624,198 15,320,269 18,224,797 17,535,512 19,285,249 18,689,041 -5.89%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 339,948 - 339,194 339,592 339,397 226,885 169,900 12.24%
Div Payout % 0.00% - 0.00% 31.00% 0.00% 31.94% 14.23% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 12,974,709 13,624,198 15,320,269 18,224,797 17,535,512 19,285,249 18,689,041 -5.89%
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
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin -3.22% -51.82% -60.31% 13.18% -10.67% 9.44% 17.17% -
ROE -0.97% -8.23% -13.20% 6.01% -4.22% 3.68% 6.39% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 108.87 40.11 61.69 140.73 131.18 119.61 117.40 -1.24%
EPS -2.23 -19.83 -35.79 19.38 -13.08 12.55 21.10 -
DPS 6.00 0.00 6.00 6.00 6.00 4.00 3.00 12.24%
NAPS 2.29 2.41 2.71 3.22 3.10 3.40 3.30 -5.90%
Adjusted Per Share Value based on latest NOSH - 5,938,040
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 103.88 38.19 58.73 134.13 124.97 114.26 111.97 -1.24%
EPS -2.12 -18.88 -34.07 18.45 -12.46 11.96 20.10 -
DPS 5.72 0.00 5.71 5.72 5.72 3.82 2.86 12.24%
NAPS 2.185 2.2944 2.58 3.0692 2.9531 3.2477 3.1473 -5.89%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 2.79 3.00 2.08 3.03 4.99 5.38 4.55 -
P/RPS 2.56 7.48 3.37 2.15 3.80 4.50 3.88 -6.69%
P/EPS -125.45 -15.13 -5.81 15.65 -38.16 42.96 21.59 -
EY -0.80 -6.61 -17.20 6.39 -2.62 2.33 4.63 -
DY 2.15 0.00 2.88 1.98 1.20 0.74 0.66 21.74%
P/NAPS 1.22 1.24 0.77 0.94 1.61 1.58 1.38 -2.03%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 24/11/22 25/11/21 26/11/20 28/11/19 30/11/18 23/11/17 24/11/16 -
Price 2.72 3.01 2.60 3.11 2.86 5.10 4.63 -
P/RPS 2.50 7.50 4.21 2.21 2.18 4.26 3.94 -7.29%
P/EPS -122.31 -15.18 -7.27 16.07 -21.87 40.73 21.97 -
EY -0.82 -6.59 -13.76 6.22 -4.57 2.46 4.55 -
DY 2.21 0.00 2.31 1.93 2.10 0.78 0.65 22.61%
P/NAPS 1.19 1.25 0.96 0.97 0.92 1.50 1.40 -2.67%

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