[GENM] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 89.81%
YoY--%
Quarter Report
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 2,095,732 1,063,854 3,808,493 2,720,372 1,724,537 825,322 3,613,980 -30.52%
PBT 724,446 335,416 1,138,677 901,271 456,584 199,536 1,301,576 -32.40%
Tax -181,162 -97,868 -193,219 -103,673 -36,422 43,849 -333,779 -33.53%
NP 543,284 237,548 945,458 797,598 420,162 243,385 967,797 -32.02%
-
NP to SH 543,480 237,647 945,850 797,893 420,359 243,480 968,178 -32.02%
-
Tax Rate 25.01% 29.18% 16.97% 11.50% 7.98% -21.98% 25.64% -
Total Cost 1,552,448 826,306 2,863,035 1,922,774 1,304,375 581,937 2,646,183 -29.98%
-
Net Worth 7,145,130 6,734,259 6,241,538 6,185,555 5,888,084 5,459,193 5,634,113 17.21%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 162,031 - 295,134 131,142 131,089 - 262,051 -27.48%
Div Payout % 29.81% - 31.20% 16.44% 31.19% - 27.07% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 7,145,130 6,734,259 6,241,538 6,185,555 5,888,084 5,459,193 5,634,113 17.21%
NOSH 5,626,087 5,565,503 1,093,089 1,092,854 1,092,409 1,091,838 1,091,882 199.22%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 25.92% 22.33% 24.82% 29.32% 24.36% 29.49% 26.78% -
ROE 7.61% 3.53% 15.15% 12.90% 7.14% 4.46% 17.18% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 37.25 19.12 348.42 248.92 157.87 75.59 330.99 -76.78%
EPS 9.66 4.27 86.53 73.01 38.48 4.46 88.67 -77.28%
DPS 2.88 0.00 27.00 12.00 12.00 0.00 24.00 -75.76%
NAPS 1.27 1.21 5.71 5.66 5.39 5.00 5.16 -60.82%
Adjusted Per Share Value based on latest NOSH - 1,093,350
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 35.29 17.92 64.14 45.81 29.04 13.90 60.86 -30.53%
EPS 9.15 4.00 15.93 13.44 7.08 4.10 16.30 -32.02%
DPS 2.73 0.00 4.97 2.21 2.21 0.00 4.41 -27.42%
NAPS 1.2033 1.1341 1.0511 1.0417 0.9916 0.9194 0.9488 17.21%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.46 3.44 2.92 2.22 2.34 2.64 2.24 -
P/RPS 9.29 18.00 0.84 0.89 1.48 3.49 0.68 474.22%
P/EPS 35.82 80.56 3.37 3.04 6.08 11.84 2.53 488.09%
EY 2.79 1.24 29.63 32.89 16.44 8.45 39.59 -83.02%
DY 0.83 0.00 9.25 5.41 5.13 0.00 10.71 -81.90%
P/NAPS 2.72 2.84 0.51 0.39 0.43 0.53 0.43 243.18%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 24/05/07 28/02/07 23/11/06 30/08/06 31/05/06 22/02/06 -
Price 3.80 3.34 3.00 2.52 2.38 2.44 2.52 -
P/RPS 10.20 17.47 0.86 1.01 1.51 3.23 0.76 467.44%
P/EPS 39.34 78.22 3.47 3.45 6.19 10.94 2.84 479.56%
EY 2.54 1.28 28.84 28.97 16.17 9.14 35.19 -82.74%
DY 0.76 0.00 9.00 4.76 5.04 0.00 9.52 -81.54%
P/NAPS 2.99 2.76 0.53 0.45 0.44 0.49 0.49 235.03%

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