[GENM] YoY TTM Result on 31-Mar-2018 [#1]

Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 2.99%
YoY- -60.74%
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 3,196,262 9,627,226 10,263,689 9,504,389 8,941,481 8,517,120 8,296,523 -14.68%
PBT -2,250,539 760,125 -118,887 1,371,445 3,173,202 1,316,851 1,536,507 -
Tax -158,386 -134,941 -56,386 -253,227 -221,350 -287,978 -387,659 -13.84%
NP -2,408,925 625,184 -175,273 1,118,218 2,951,852 1,028,873 1,148,848 -
-
NP to SH -2,329,496 709,107 -109,536 1,194,419 3,042,426 1,057,342 1,192,490 -
-
Tax Rate - 17.75% - 18.46% 6.98% 21.87% 25.23% -
Total Cost 5,605,187 9,002,042 10,438,962 8,386,171 5,989,629 7,488,247 7,147,675 -3.96%
-
Net Worth 14,246,048 17,864,226 17,882,664 18,888,958 20,664,379 17,964,443 17,226,761 -3.11%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 819,719 1,131,104 1,074,556 284,944 933,452 401,902 368,614 14.23%
Div Payout % 0.00% 159.51% 0.00% 23.86% 30.68% 38.01% 30.91% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 14,246,048 17,864,226 17,882,664 18,888,958 20,664,379 17,964,443 17,226,761 -3.11%
NOSH 5,938,040 5,938,040 5,938,040 5,938,040 5,938,040 5,649,196 5,666,698 0.78%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -75.37% 6.49% -1.71% 11.77% 33.01% 12.08% 13.85% -
ROE -16.35% 3.97% -0.61% 6.32% 14.72% 5.89% 6.92% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 56.54 170.30 181.37 168.06 150.58 150.77 146.41 -14.65%
EPS -41.21 12.54 -1.94 21.12 51.24 18.72 21.04 -
DPS 14.50 20.00 19.00 5.04 15.72 7.10 6.50 14.29%
NAPS 2.52 3.16 3.16 3.34 3.48 3.18 3.04 -3.07%
Adjusted Per Share Value based on latest NOSH - 5,938,040
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 53.83 162.13 172.85 160.06 150.58 143.43 139.72 -14.68%
EPS -39.23 11.94 -1.84 20.11 51.24 17.81 20.08 -
DPS 13.80 19.05 18.10 4.80 15.72 6.77 6.21 14.22%
NAPS 2.3991 3.0084 3.0115 3.181 3.48 3.0253 2.9011 -3.11%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 3.07 2.01 3.20 4.90 5.45 4.54 4.23 -
P/RPS 5.43 1.18 1.76 2.92 3.62 3.01 2.89 11.07%
P/EPS -7.45 16.02 -165.32 23.20 10.64 24.26 20.10 -
EY -13.42 6.24 -0.60 4.31 9.40 4.12 4.97 -
DY 4.72 9.95 5.94 1.03 2.88 1.56 1.54 20.50%
P/NAPS 1.22 0.64 1.01 1.47 1.57 1.43 1.39 -2.14%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 21/05/20 23/05/19 24/05/18 29/05/17 24/05/16 28/05/15 -
Price 2.75 2.36 3.13 4.93 6.11 4.25 4.26 -
P/RPS 4.86 1.39 1.73 2.93 4.06 2.82 2.91 8.91%
P/EPS -6.67 18.81 -161.71 23.34 11.93 22.71 20.24 -
EY -14.98 5.31 -0.62 4.28 8.39 4.40 4.94 -
DY 5.27 8.47 6.07 1.02 2.57 1.67 1.53 22.86%
P/NAPS 1.09 0.75 0.99 1.48 1.76 1.34 1.40 -4.08%

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