[GENM] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Cumulative Result
Revenue	2,308,309	1,178,053	4,886,703	3,557,601	2,332,692	1,091,923	4,352,333	-34.50%
YoY %	95.94%	-75.89%	37.36%	52.51%	113.63%	-74.91%	-	-
Horiz. %	53.04%	27.07%	112.28%	81.74%	53.60%	25.09%	100.00%	-
PBT	824,541	385,682	1,127,010	1,371,506	906,718	395,393	1,912,059	-42.95%
YoY %	113.79%	-65.78%	-17.83%	51.26%	129.32%	-79.32%	-	-
Horiz. %	43.12%	20.17%	58.94%	71.73%	47.42%	20.68%	100.00%	-
Tax	-218,828	-110,337	-493,024	-349,578	-225,283	-98,130	-356,800	-27.83%
YoY %	-98.33%	77.62%	-41.03%	-55.17%	-129.58%	72.50%	-	-
Horiz. %	61.33%	30.92%	138.18%	97.98%	63.14%	27.50%	100.00%	-
NP	605,713	275,345	633,986	1,021,928	681,435	297,263	1,555,259	-46.70%
YoY %	119.98%	-56.57%	-37.96%	49.97%	129.24%	-80.89%	-	-
Horiz. %	38.95%	17.70%	40.76%	65.71%	43.81%	19.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	605,925	275,444	634,389	1,022,232	681,642	297,361	1,555,654	-46.69%
YoY %	119.98%	-56.58%	-37.94%	49.97%	129.23%	-80.89%	-	-
Horiz. %	38.95%	17.71%	40.78%	65.71%	43.82%	19.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.54%	28.61%	43.75%	25.49%	24.85%	24.82%	18.66%	-
YoY %	-7.24%	-34.61%	71.64%	2.58%	0.12%	33.01%	-	-
Horiz. %	142.23%	153.32%	234.46%	136.60%	133.17%	133.01%	100.00%	-
Total Cost	1,702,596	902,708	4,252,717	2,535,673	1,651,257	794,660	2,797,074	-28.19%
YoY %	88.61%	-78.77%	67.72%	53.56%	107.79%	-71.59%	-	-
Horiz. %	60.87%	32.27%	152.04%	90.65%	59.04%	28.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,097,457	8,704,259	8,317,034	8,021,999	8,133,879	8,003,625	8,113,001	7.94%
YoY %	4.52%	4.66%	3.68%	-1.38%	1.63%	-1.35%	-	-
Horiz. %	112.13%	107.29%	102.51%	98.88%	100.26%	98.65%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	171,650	-	401,512	171,899	171,842	-	367,638	-39.84%
YoY %	0.00%	-	133.57%	0.03%	0.00%	-	-	-
Horiz. %	46.69%	-	109.21%	46.76%	46.74%	-	100.00%	-
Div Payout %	28.33%	-	63.29%	16.82%	25.21%	-	23.63%	-
YoY %	0.00%	-	276.28%	-33.28%	0.00%	-	-	-
Horiz. %	119.89%	-	267.84%	71.18%	106.69%	-	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	9,097,457	8,704,259	8,317,034	8,021,999	8,133,879	8,003,625	8,113,001	7.94%
YoY %	4.52%	4.66%	3.68%	-1.38%	1.63%	-1.35%	-	-
Horiz. %	112.13%	107.29%	102.51%	98.88%	100.26%	98.65%	100.00%	-
NOSH	5,721,671	5,726,486	5,735,885	5,729,999	5,728,084	5,842,062	5,673,428	0.56%
YoY %	-0.08%	-0.16%	0.10%	0.03%	-1.95%	2.97%	-	-
Horiz. %	100.85%	100.94%	101.10%	101.00%	100.96%	102.97%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	26.24%	23.37%	12.97%	28.73%	29.21%	27.22%	35.73%	-
YoY %	12.28%	80.19%	-54.86%	-1.64%	7.31%	-23.82%	-	-
Horiz. %	73.44%	65.41%	36.30%	80.41%	81.75%	76.18%	100.00%	-
ROE	6.66%	3.16%	7.63%	12.74%	8.38%	3.72%	19.17%	-
YoY %	110.76%	-58.58%	-40.11%	52.03%	125.27%	-80.59%	-	-
Horiz. %	34.74%	16.48%	39.80%	66.46%	43.71%	19.41%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	40.34	20.57	85.20	62.09	40.72	18.69	76.71	-34.87%
YoY %	96.11%	-75.86%	37.22%	52.48%	117.87%	-75.64%	-	-
Horiz. %	52.59%	26.82%	111.07%	80.94%	53.08%	24.36%	100.00%	-
EPS	10.59	4.81	11.06	17.84	11.90	5.09	27.42	-46.99%
YoY %	120.17%	-56.51%	-38.00%	49.92%	133.79%	-81.44%	-	-
Horiz. %	38.62%	17.54%	40.34%	65.06%	43.40%	18.56%	100.00%	-
DPS	3.00	0.00	7.00	3.00	3.00	0.00	6.48	-40.18%
YoY %	0.00%	0.00%	133.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	46.30%	0.00%	108.02%	46.30%	46.30%	0.00%	100.00%	-
NAPS	1.59	1.52	1.45	1.40	1.42	1.37	1.43	7.33%
YoY %	4.61%	4.83%	3.57%	-1.41%	3.65%	-4.20%	-	-
Horiz. %	111.19%	106.29%	101.40%	97.90%	99.30%	95.80%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 5,733,838
RPS	40.72	20.78	86.20	62.76	41.15	19.26	76.78	-34.50%
YoY %	95.96%	-75.89%	37.35%	52.52%	113.66%	-74.92%	-	-
Horiz. %	53.03%	27.06%	112.27%	81.74%	53.59%	25.08%	100.00%	-
EPS	10.69	4.86	11.19	18.03	12.02	5.25	27.44	-46.68%
YoY %	119.96%	-56.57%	-37.94%	50.00%	128.95%	-80.87%	-	-
Horiz. %	38.96%	17.71%	40.78%	65.71%	43.80%	19.13%	100.00%	-
DPS	3.03	0.00	7.08	3.03	3.03	0.00	6.49	-39.84%
YoY %	0.00%	0.00%	133.66%	0.00%	0.00%	0.00%	-	-
Horiz. %	46.69%	0.00%	109.09%	46.69%	46.69%	0.00%	100.00%	-
NAPS	1.6048	1.5354	1.4671	1.4151	1.4348	1.4118	1.4311	7.94%
YoY %	4.52%	4.66%	3.67%	-1.37%	1.63%	-1.35%	-	-
Horiz. %	112.14%	107.29%	102.52%	98.88%	100.26%	98.65%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	2.70	2.14	2.26	2.54	2.60	3.44	3.88	-
P/RPS	6.69	10.40	2.65	4.09	6.38	18.40	5.06	20.48%
YoY %	-35.67%	292.45%	-35.21%	-35.89%	-65.33%	263.64%	-	-
Horiz. %	132.21%	205.53%	52.37%	80.83%	126.09%	363.64%	100.00%	-
P/EPS	25.50	44.49	20.43	14.24	21.85	67.58	14.15	48.14%
YoY %	-42.68%	117.77%	43.47%	-34.83%	-67.67%	377.60%	-	-
Horiz. %	180.21%	314.42%	144.38%	100.64%	154.42%	477.60%	100.00%	-
EY	3.92	2.25	4.89	7.02	4.58	1.48	7.07	-32.53%
YoY %	74.22%	-53.99%	-30.34%	53.28%	209.46%	-79.07%	-	-
Horiz. %	55.45%	31.82%	69.17%	99.29%	64.78%	20.93%	100.00%	-
DY	1.11	0.00	3.10	1.18	1.15	0.00	1.67	-23.85%
YoY %	0.00%	0.00%	162.71%	2.61%	0.00%	0.00%	-	-
Horiz. %	66.47%	0.00%	185.63%	70.66%	68.86%	0.00%	100.00%	-
P/NAPS	1.70	1.41	1.56	1.81	1.83	2.51	2.71	-26.74%
YoY %	20.57%	-9.62%	-13.81%	-1.09%	-27.09%	-7.38%	-	-
Horiz. %	62.73%	52.03%	57.56%	66.79%	67.53%	92.62%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	26/08/09	27/05/09	25/02/09	26/11/08	27/08/08	28/05/08	28/02/08	-
Price	2.80	2.68	2.24	2.65	2.53	3.20	3.80	-
P/RPS	6.94	13.03	2.63	4.27	6.21	17.12	4.95	25.29%
YoY %	-46.74%	395.44%	-38.41%	-31.24%	-63.73%	245.86%	-	-
Horiz. %	140.20%	263.23%	53.13%	86.26%	125.45%	345.86%	100.00%	-
P/EPS	26.44	55.72	20.25	14.85	21.26	62.87	13.86	53.87%
YoY %	-52.55%	175.16%	36.36%	-30.15%	-66.18%	353.61%	-	-
Horiz. %	190.76%	402.02%	146.10%	107.14%	153.39%	453.61%	100.00%	-
EY	3.78	1.79	4.94	6.73	4.70	1.59	7.22	-35.06%
YoY %	111.17%	-63.77%	-26.60%	43.19%	195.60%	-77.98%	-	-
Horiz. %	52.35%	24.79%	68.42%	93.21%	65.10%	22.02%	100.00%	-
DY	1.07	0.00	3.13	1.13	1.19	0.00	1.71	-26.86%
YoY %	0.00%	0.00%	176.99%	-5.04%	0.00%	0.00%	-	-
Horiz. %	62.57%	0.00%	183.04%	66.08%	69.59%	0.00%	100.00%	-
P/NAPS	1.76	1.76	1.54	1.89	1.78	2.34	2.66	-24.08%
YoY %	0.00%	14.29%	-18.52%	6.18%	-23.93%	-12.03%	-	-
Horiz. %	66.17%	66.17%	57.89%	71.05%	66.92%	87.97%	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