[GENM] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Cumulative Result
Revenue	1,178,053	4,886,703	3,557,601	2,332,692	1,091,923	4,352,333	3,211,114	-48.72%
YoY %	-75.89%	37.36%	52.51%	113.63%	-74.91%	35.54%	-	-
Horiz. %	36.69%	152.18%	110.79%	72.64%	34.00%	135.54%	100.00%	-
PBT	385,682	1,127,010	1,371,506	906,718	395,393	1,912,059	1,480,295	-59.17%
YoY %	-65.78%	-17.83%	51.26%	129.32%	-79.32%	29.17%	-	-
Horiz. %	26.05%	76.13%	92.65%	61.25%	26.71%	129.17%	100.00%	-
Tax	-110,337	-493,024	-349,578	-225,283	-98,130	-356,800	-269,030	-44.76%
YoY %	77.62%	-41.03%	-55.17%	-129.58%	72.50%	-32.62%	-	-
Horiz. %	41.01%	183.26%	129.94%	83.74%	36.48%	132.62%	100.00%	-
NP	275,345	633,986	1,021,928	681,435	297,263	1,555,259	1,211,265	-62.71%
YoY %	-56.57%	-37.96%	49.97%	129.24%	-80.89%	28.40%	-	-
Horiz. %	22.73%	52.34%	84.37%	56.26%	24.54%	128.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	275,444	634,389	1,022,232	681,642	297,361	1,555,654	1,211,560	-62.71%
YoY %	-56.58%	-37.94%	49.97%	129.23%	-80.89%	28.40%	-	-
Horiz. %	22.73%	52.36%	84.37%	56.26%	24.54%	128.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.61%	43.75%	25.49%	24.85%	24.82%	18.66%	18.17%	-
YoY %	-34.61%	71.64%	2.58%	0.12%	33.01%	2.70%	-	-
Horiz. %	157.46%	240.78%	140.29%	136.76%	136.60%	102.70%	100.00%	-
Total Cost	902,708	4,252,717	2,535,673	1,651,257	794,660	2,797,074	1,999,849	-41.12%
YoY %	-78.77%	67.72%	53.56%	107.79%	-71.59%	39.86%	-	-
Horiz. %	45.14%	212.65%	126.79%	82.57%	39.74%	139.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,704,259	8,317,034	8,021,999	8,133,879	8,003,625	8,113,001	8,488,276	1.68%
YoY %	4.66%	3.68%	-1.38%	1.63%	-1.35%	-4.42%	-	-
Horiz. %	102.54%	97.98%	94.51%	95.82%	94.29%	95.58%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	-	401,512	171,899	171,842	-	367,638	162,974	-
YoY %	-	133.57%	0.03%	0.00%	-	125.58%	-	-
Horiz. %	-	246.37%	105.48%	105.44%	-	225.58%	100.00%	-
Div Payout %	-	63.29%	16.82%	25.21%	-	23.63%	13.45%	-
YoY %	-	276.28%	-33.28%	0.00%	-	75.69%	-	-
Horiz. %	-	470.56%	125.06%	187.43%	-	175.69%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	8,704,259	8,317,034	8,021,999	8,133,879	8,003,625	8,113,001	8,488,276	1.68%
YoY %	4.66%	3.68%	-1.38%	1.63%	-1.35%	-4.42%	-	-
Horiz. %	102.54%	97.98%	94.51%	95.82%	94.29%	95.58%	100.00%	-
NOSH	5,726,486	5,735,885	5,729,999	5,728,084	5,842,062	5,673,428	5,658,851	0.79%
YoY %	-0.16%	0.10%	0.03%	-1.95%	2.97%	0.26%	-	-
Horiz. %	101.20%	101.36%	101.26%	101.22%	103.24%	100.26%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	23.37%	12.97%	28.73%	29.21%	27.22%	35.73%	37.72%	-
YoY %	80.19%	-54.86%	-1.64%	7.31%	-23.82%	-5.28%	-	-
Horiz. %	61.96%	34.38%	76.17%	77.44%	72.16%	94.72%	100.00%	-
ROE	3.16%	7.63%	12.74%	8.38%	3.72%	19.17%	14.27%	-
YoY %	-58.58%	-40.11%	52.03%	125.27%	-80.59%	34.34%	-	-
Horiz. %	22.14%	53.47%	89.28%	58.72%	26.07%	134.34%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	20.57	85.20	62.09	40.72	18.69	76.71	56.74	-49.12%
YoY %	-75.86%	37.22%	52.48%	117.87%	-75.64%	35.20%	-	-
Horiz. %	36.25%	150.16%	109.43%	71.77%	32.94%	135.20%	100.00%	-
EPS	4.81	11.06	17.84	11.90	5.09	27.42	21.41	-63.01%
YoY %	-56.51%	-38.00%	49.92%	133.79%	-81.44%	28.07%	-	-
Horiz. %	22.47%	51.66%	83.33%	55.58%	23.77%	128.07%	100.00%	-
DPS	0.00	7.00	3.00	3.00	0.00	6.48	2.88	-
YoY %	0.00%	133.33%	0.00%	0.00%	0.00%	125.00%	-	-
Horiz. %	0.00%	243.06%	104.17%	104.17%	0.00%	225.00%	100.00%	-
NAPS	1.52	1.45	1.40	1.42	1.37	1.43	1.50	0.88%
YoY %	4.83%	3.57%	-1.41%	3.65%	-4.20%	-4.67%	-	-
Horiz. %	101.33%	96.67%	93.33%	94.67%	91.33%	95.33%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 5,744,110
RPS	20.78	86.20	62.76	41.15	19.26	76.78	56.64	-48.72%
YoY %	-75.89%	37.35%	52.52%	113.66%	-74.92%	35.56%	-	-
Horiz. %	36.69%	152.19%	110.81%	72.65%	34.00%	135.56%	100.00%	-
EPS	4.86	11.19	18.03	12.02	5.25	27.44	21.37	-62.70%
YoY %	-56.57%	-37.94%	50.00%	128.95%	-80.87%	28.40%	-	-
Horiz. %	22.74%	52.36%	84.37%	56.25%	24.57%	128.40%	100.00%	-
DPS	0.00	7.08	3.03	3.03	0.00	6.49	2.87	-
YoY %	0.00%	133.66%	0.00%	0.00%	0.00%	126.13%	-	-
Horiz. %	0.00%	246.69%	105.57%	105.57%	0.00%	226.13%	100.00%	-
NAPS	1.5354	1.4671	1.4151	1.4348	1.4118	1.4311	1.4973	1.68%
YoY %	4.66%	3.67%	-1.37%	1.63%	-1.35%	-4.42%	-	-
Horiz. %	102.54%	97.98%	94.51%	95.83%	94.29%	95.58%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	2.14	2.26	2.54	2.60	3.44	3.88	3.92	-
P/RPS	10.40	2.65	4.09	6.38	18.40	5.06	6.91	31.29%
YoY %	292.45%	-35.21%	-35.89%	-65.33%	263.64%	-26.77%	-	-
Horiz. %	150.51%	38.35%	59.19%	92.33%	266.28%	73.23%	100.00%	-
P/EPS	44.49	20.43	14.24	21.85	67.58	14.15	18.31	80.64%
YoY %	117.77%	43.47%	-34.83%	-67.67%	377.60%	-22.72%	-	-
Horiz. %	242.98%	111.58%	77.77%	119.33%	369.09%	77.28%	100.00%	-
EY	2.25	4.89	7.02	4.58	1.48	7.07	5.46	-44.59%
YoY %	-53.99%	-30.34%	53.28%	209.46%	-79.07%	29.49%	-	-
Horiz. %	41.21%	89.56%	128.57%	83.88%	27.11%	129.49%	100.00%	-
DY	0.00	3.10	1.18	1.15	0.00	1.67	0.73	-
YoY %	0.00%	162.71%	2.61%	0.00%	0.00%	128.77%	-	-
Horiz. %	0.00%	424.66%	161.64%	157.53%	0.00%	228.77%	100.00%	-
P/NAPS	1.41	1.56	1.81	1.83	2.51	2.71	2.61	-33.64%
YoY %	-9.62%	-13.81%	-1.09%	-27.09%	-7.38%	3.83%	-	-
Horiz. %	54.02%	59.77%	69.35%	70.11%	96.17%	103.83%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	27/05/09	25/02/09	26/11/08	27/08/08	28/05/08	28/02/08	22/11/07	-
Price	2.68	2.24	2.65	2.53	3.20	3.80	3.60	-
P/RPS	13.03	2.63	4.27	6.21	17.12	4.95	6.34	61.57%
YoY %	395.44%	-38.41%	-31.24%	-63.73%	245.86%	-21.92%	-	-
Horiz. %	205.52%	41.48%	67.35%	97.95%	270.03%	78.08%	100.00%	-
P/EPS	55.72	20.25	14.85	21.26	62.87	13.86	16.81	122.14%
YoY %	175.16%	36.36%	-30.15%	-66.18%	353.61%	-17.55%	-	-
Horiz. %	331.47%	120.46%	88.34%	126.47%	374.00%	82.45%	100.00%	-
EY	1.79	4.94	6.73	4.70	1.59	7.22	5.95	-55.06%
YoY %	-63.77%	-26.60%	43.19%	195.60%	-77.98%	21.34%	-	-
Horiz. %	30.08%	83.03%	113.11%	78.99%	26.72%	121.34%	100.00%	-
DY	0.00	3.13	1.13	1.19	0.00	1.71	0.80	-
YoY %	0.00%	176.99%	-5.04%	0.00%	0.00%	113.75%	-	-
Horiz. %	0.00%	391.25%	141.25%	148.75%	0.00%	213.75%	100.00%	-
P/NAPS	1.76	1.54	1.89	1.78	2.34	2.66	2.40	-18.66%
YoY %	14.29%	-18.52%	6.18%	-23.93%	-12.03%	10.83%	-	-
Horiz. %	73.33%	64.17%	78.75%	74.17%	97.50%	110.83%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos