[GENM] YoY TTM 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- -185.71%
YoY- -584.76%
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 9,464,088 6,612,371 3,899,220 7,140,634 10,443,065 9,634,932 8,998,059 0.84%
PBT -140,089 -282,392 -1,577,083 -760,610 -107,771 1,589,785 2,907,536 -
Tax -352,293 -90,714 -275,380 59,500 -42,652 -266,877 -247,773 6.03%
NP -492,382 -373,106 -1,852,463 -701,110 -150,423 1,322,908 2,659,763 -
-
NP to SH -362,849 -252,507 -1,777,188 -607,796 -88,760 1,396,702 2,759,005 -
-
Tax Rate - - - - - 16.79% 8.52% -
Total Cost 9,956,470 6,985,477 5,751,683 7,841,744 10,593,488 8,312,024 6,338,296 7.81%
-
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 849,933 848,699 480,525 1,130,705 1,074,639 397,931 990,223 -2.51%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 28.49% 35.89% -
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 -5.20% -5.64% -47.51% -9.82% -1.44% 13.73% 29.56% -
ROE -2.81% -1.91% -12.78% -3.68% -0.49% 7.32% 14.29% -
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 166.98 116.72 68.97 126.31 184.51 170.27 158.89 0.83%
EPS -6.40 -4.46 -31.44 -10.75 -1.57 24.68 48.72 -
DPS 15.00 15.00 8.50 20.00 19.00 7.03 17.49 -2.52%
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 159.38 111.36 65.67 120.25 175.87 162.26 151.53 0.84%
EPS -6.11 -4.25 -29.93 -10.24 -1.49 23.52 46.46 -
DPS 14.31 14.29 8.09 19.04 18.10 6.70 16.68 -2.52%
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 2.43 4.02 2.00 1.76 2.87 3.46 -13.29%
P/EPS -38.43 -63.72 -8.81 -23.53 -206.60 19.77 11.29 -
EY -2.60 -1.57 -11.35 -4.25 -0.48 5.06 8.86 -
DY 6.10 5.28 3.07 7.91 5.86 1.44 3.18 11.46%
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 1.57 2.55 4.31 1.77 1.69 3.03 3.81 -13.73%
P/EPS -40.92 -66.86 -9.45 -20.74 -198.95 20.90 12.42 -
EY -2.44 -1.50 -10.58 -4.82 -0.50 4.78 8.05 -
DY 5.73 5.03 2.86 8.97 6.09 1.36 2.89 12.07%
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