[GENM] YoY Cumulative Quarter Result on 31-Dec-2019 [#4]

Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 27.36%
YoY- 7223.51%
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 8,602,995 4,156,664 4,528,780 10,406,938 9,927,607 9,328,709 8,931,617 -0.62%
PBT -342,200 -1,147,651 -2,137,512 1,489,406 -4,006 1,318,258 3,090,592 -
Tax -325,186 96,653 -224,014 -157,160 -82,347 -247,220 -289,895 1.93%
NP -667,386 -1,050,998 -2,361,526 1,332,246 -86,353 1,071,038 2,800,697 -
-
NP to SH -519,972 -946,832 -2,263,862 1,395,353 -19,588 1,159,697 2,880,078 -
-
Tax Rate - - - 10.55% - 18.75% 9.38% -
Total Cost 9,270,381 5,207,662 6,890,306 9,074,692 10,013,960 8,257,671 6,130,920 7.13%
-
Net Worth 12,633,411 13,793,793 14,924,543 18,487,432 18,206,508 1,532,409 19,856,161 -7.25%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 849,781 508,787 819,719 1,130,729 1,074,297 76,395 933,409 -1.55%
Div Payout % 0.00% 0.00% 0.00% 81.04% 0.00% 6.59% 32.41% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 12,633,411 13,793,793 14,924,543 18,487,432 18,206,508 1,532,409 19,856,161 -7.25%
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
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -7.76% -25.28% -52.14% 12.80% -0.87% 11.48% 31.36% -
ROE -4.12% -6.86% -15.17% 7.55% -0.11% 75.68% 14.50% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 151.86 73.53 80.11 184.07 175.58 2,075.87 157.89 -0.64%
EPS -9.18 -16.75 -40.05 24.68 -0.35 20.48 50.91 -
DPS 15.00 9.00 14.50 20.00 19.00 17.00 16.50 -1.57%
NAPS 2.23 2.44 2.64 3.27 3.22 3.41 3.51 -7.27%
Adjusted Per Share Value based on latest NOSH - 5,938,040
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 144.88 70.00 76.27 175.26 167.19 157.10 150.41 -0.62%
EPS -8.76 -15.95 -38.12 23.50 -0.33 19.53 48.50 -
DPS 14.31 8.57 13.80 19.04 18.09 1.29 15.72 -1.55%
NAPS 2.1275 2.323 2.5134 3.1134 3.0661 0.2581 3.3439 -7.25%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 2.69 2.88 2.69 3.29 3.02 5.63 4.58 -
P/RPS 1.77 3.92 3.36 1.79 1.72 0.27 2.90 -7.89%
P/EPS -29.31 -17.20 -6.72 13.33 -871.74 2.18 9.00 -
EY -3.41 -5.82 -14.89 7.50 -0.11 45.84 11.12 -
DY 5.58 3.13 5.39 6.08 6.29 3.02 3.60 7.57%
P/NAPS 1.21 1.18 1.02 1.01 0.94 1.65 1.30 -1.18%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/02/23 24/02/22 25/02/21 27/02/20 27/02/19 27/02/18 23/02/17 -
Price 2.75 2.84 2.90 2.93 3.47 5.27 5.47 -
P/RPS 1.81 3.86 3.62 1.59 1.98 0.25 3.46 -10.23%
P/EPS -29.96 -16.96 -7.24 11.87 -1,001.64 2.04 10.74 -
EY -3.34 -5.90 -13.81 8.42 -0.10 48.97 9.31 -
DY 5.45 3.17 5.00 6.83 5.48 3.23 3.02 10.33%
P/NAPS 1.23 1.16 1.10 0.90 1.08 1.55 1.56 -3.88%

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