[GENM] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Cumulative Result
Revenue	2,026,050	8,327,537	6,207,414	4,086,458	1,861,994	7,892,865	5,966,359	-51.35%
YoY %	-75.67%	34.15%	51.90%	119.47%	-76.41%	32.29%	-	-
Horiz. %	33.96%	139.57%	104.04%	68.49%	31.21%	132.29%	100.00%	-
PBT	463,231	1,766,493	1,328,443	962,796	392,828	1,817,230	1,298,259	-49.72%
YoY %	-73.78%	32.97%	37.98%	145.09%	-78.38%	39.97%	-	-
Horiz. %	35.68%	136.07%	102.32%	74.16%	30.26%	139.97%	100.00%	-
Tax	-113,536	-182,442	-136,264	-88,046	24,889	-414,729	-341,448	-52.03%
YoY %	37.77%	-33.89%	-54.76%	-453.75%	106.00%	-21.46%	-	-
Horiz. %	33.25%	53.43%	39.91%	25.79%	-7.29%	121.46%	100.00%	-
NP	349,695	1,584,051	1,192,179	874,750	417,717	1,402,501	956,811	-48.91%
YoY %	-77.92%	32.87%	36.29%	109.41%	-70.22%	46.58%	-	-
Horiz. %	36.55%	165.56%	124.60%	91.42%	43.66%	146.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	358,289	1,602,995	1,202,480	879,863	419,457	1,402,501	956,811	-48.07%
YoY %	-77.65%	33.31%	36.67%	109.76%	-70.09%	46.58%	-	-
Horiz. %	37.45%	167.54%	125.68%	91.96%	43.84%	146.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.51%	10.33%	10.26%	9.14%	-6.34%	22.82%	26.30%	-
YoY %	137.27%	0.68%	12.25%	244.16%	-127.78%	-13.23%	-	-
Horiz. %	93.19%	39.28%	39.01%	34.75%	-24.11%	86.77%	100.00%	-
Total Cost	1,676,355	6,743,486	5,015,235	3,211,708	1,444,277	6,490,364	5,009,548	-51.83%
YoY %	-75.14%	34.46%	56.15%	122.37%	-77.75%	29.56%	-	-
Horiz. %	33.46%	134.61%	100.11%	64.11%	28.83%	129.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,703,488	15,485,408	14,520,512	14,579,289	14,019,740	13,146,675	12,576,202	15.97%
YoY %	1.41%	6.65%	-0.40%	3.99%	6.64%	4.54%	-	-
Horiz. %	124.87%	123.13%	115.46%	115.93%	111.48%	104.54%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Dividend
Div	-	465,129	243,899	243,933	-	498,667	215,268	-
YoY %	-	90.71%	-0.01%	0.00%	-	131.65%	-	-
Horiz. %	-	216.07%	113.30%	113.32%	-	231.65%	100.00%	-
Div Payout %	-	29.02%	20.28%	27.72%	-	35.56%	22.50%	-
YoY %	-	43.10%	-26.84%	0.00%	-	58.04%	-	-
Horiz. %	-	128.98%	90.13%	123.20%	-	158.04%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Equity
Net Worth	15,703,488	15,485,408	14,520,512	14,579,289	14,019,740	13,146,675	12,576,202	15.97%
YoY %	1.41%	6.65%	-0.40%	3.99%	6.64%	4.54%	-	-
Horiz. %	124.87%	123.13%	115.46%	115.93%	111.48%	104.54%	100.00%	-
NOSH	5,669,129	5,672,310	5,672,075	5,672,875	5,676,008	5,666,670	5,664,955	0.04%
YoY %	-0.06%	0.00%	-0.01%	-0.06%	0.16%	0.03%	-	-
Horiz. %	100.07%	100.13%	100.13%	100.14%	100.20%	100.03%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Ratio Analysis
NP Margin	17.26%	19.02%	19.21%	21.41%	22.43%	17.77%	16.04%	-
YoY %	-9.25%	-0.99%	-10.28%	-4.55%	26.22%	10.79%	-	-
Horiz. %	107.61%	118.58%	119.76%	133.48%	139.84%	110.79%	100.00%	-
ROE	2.28%	10.35%	8.28%	6.04%	2.99%	10.67%	7.61%	-
YoY %	-77.97%	25.00%	37.09%	102.01%	-71.98%	40.21%	-	-
Horiz. %	29.96%	136.01%	108.80%	79.37%	39.29%	140.21%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Per Share
RPS	35.74	146.81	109.44	72.04	32.80	139.29	105.32	-51.38%
YoY %	-75.66%	34.15%	51.92%	119.63%	-76.45%	32.25%	-	-
Horiz. %	33.93%	139.39%	103.91%	68.40%	31.14%	132.25%	100.00%	-
EPS	6.32	28.26	21.20	15.51	7.39	24.75	16.89	-48.10%
YoY %	-77.64%	33.30%	36.69%	109.88%	-70.14%	46.54%	-	-
Horiz. %	37.42%	167.32%	125.52%	91.83%	43.75%	146.54%	100.00%	-
DPS	0.00	8.20	4.30	4.30	0.00	8.80	3.80	-
YoY %	0.00%	90.70%	0.00%	0.00%	0.00%	131.58%	-	-
Horiz. %	0.00%	215.79%	113.16%	113.16%	0.00%	231.58%	100.00%	-
NAPS	2.77	2.73	2.56	2.57	2.47	2.32	2.22	15.91%
YoY %	1.47%	6.64%	-0.39%	4.05%	6.47%	4.50%	-	-
Horiz. %	124.77%	122.97%	115.32%	115.77%	111.26%	104.50%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 5,670,024
RPS	34.12	140.24	104.54	68.82	31.36	132.92	100.48	-51.35%
YoY %	-75.67%	34.15%	51.90%	119.45%	-76.41%	32.29%	-	-
Horiz. %	33.96%	139.57%	104.04%	68.49%	31.21%	132.29%	100.00%	-
EPS	6.03	27.00	20.25	14.82	7.06	23.62	16.11	-48.09%
YoY %	-77.67%	33.33%	36.64%	109.92%	-70.11%	46.62%	-	-
Horiz. %	37.43%	167.60%	125.70%	91.99%	43.82%	146.62%	100.00%	-
DPS	0.00	7.83	4.11	4.11	0.00	8.40	3.63	-
YoY %	0.00%	90.51%	0.00%	0.00%	0.00%	131.40%	-	-
Horiz. %	0.00%	215.70%	113.22%	113.22%	0.00%	231.40%	100.00%	-
NAPS	2.6446	2.6078	2.4453	2.4552	2.361	2.214	2.1179	15.97%
YoY %	1.41%	6.65%	-0.40%	3.99%	6.64%	4.54%	-	-
Horiz. %	124.87%	123.13%	115.46%	115.93%	111.48%	104.54%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	-
Price	4.20	4.38	4.22	3.89	3.62	3.55	3.50	-
P/RPS	11.75	2.98	3.86	5.40	11.04	2.55	3.32	132.41%
YoY %	294.30%	-22.80%	-28.52%	-51.09%	332.94%	-23.19%	-	-
Horiz. %	353.92%	89.76%	116.27%	162.65%	332.53%	76.81%	100.00%	-
P/EPS	66.46	15.50	19.91	25.08	48.99	14.34	20.72	117.64%
YoY %	328.77%	-22.15%	-20.61%	-48.81%	241.63%	-30.79%	-	-
Horiz. %	320.75%	74.81%	96.09%	121.04%	236.44%	69.21%	100.00%	-
EY	1.50	6.45	5.02	3.99	2.04	6.97	4.83	-54.17%
YoY %	-76.74%	28.49%	25.81%	95.59%	-70.73%	44.31%	-	-
Horiz. %	31.06%	133.54%	103.93%	82.61%	42.24%	144.31%	100.00%	-
DY	0.00	1.87	1.02	1.11	0.00	2.48	1.09	-
YoY %	0.00%	83.33%	-8.11%	0.00%	0.00%	127.52%	-	-
Horiz. %	0.00%	171.56%	93.58%	101.83%	0.00%	227.52%	100.00%	-
P/NAPS	1.52	1.60	1.65	1.51	1.47	1.53	1.58	-2.55%
YoY %	-5.00%	-3.03%	9.27%	2.72%	-3.92%	-3.16%	-	-
Horiz. %	96.20%	101.27%	104.43%	95.57%	93.04%	96.84%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	29/05/14	27/02/14	28/11/13	29/08/13	30/05/13	28/02/13	29/11/12	-
Price	4.22	4.31	4.28	4.04	3.90	3.70	3.50	-
P/RPS	11.81	2.94	3.91	5.61	11.89	2.66	3.32	133.20%
YoY %	301.70%	-24.81%	-30.30%	-52.82%	346.99%	-19.88%	-	-
Horiz. %	355.72%	88.55%	117.77%	168.98%	358.13%	80.12%	100.00%	-
P/EPS	66.77	15.25	20.19	26.05	52.77	14.95	20.72	118.32%
YoY %	337.84%	-24.47%	-22.50%	-50.63%	252.98%	-27.85%	-	-
Horiz. %	322.25%	73.60%	97.44%	125.72%	254.68%	72.15%	100.00%	-
EY	1.50	6.56	4.95	3.84	1.89	6.69	4.83	-54.17%
YoY %	-77.13%	32.53%	28.91%	103.17%	-71.75%	38.51%	-	-
Horiz. %	31.06%	135.82%	102.48%	79.50%	39.13%	138.51%	100.00%	-
DY	0.00	1.90	1.00	1.06	0.00	2.38	1.09	-
YoY %	0.00%	90.00%	-5.66%	0.00%	0.00%	118.35%	-	-
Horiz. %	0.00%	174.31%	91.74%	97.25%	0.00%	218.35%	100.00%	-
P/NAPS	1.52	1.58	1.67	1.57	1.58	1.59	1.58	-2.55%
YoY %	-3.80%	-5.39%	6.37%	-0.63%	-0.63%	0.63%	-	-
Horiz. %	96.20%	100.00%	105.70%	99.37%	100.00%	100.63%	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