[GENM] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Cumulative Result
Revenue	4,076,341	2,093,140	8,229,433	6,171,465	3,936,917	2,026,050	8,327,537	-37.97%
YoY %	94.75%	-74.57%	33.35%	56.76%	94.31%	-75.67%	-	-
Horiz. %	48.95%	25.14%	98.82%	74.11%	47.28%	24.33%	100.00%	-
PBT	746,431	475,232	1,524,506	1,156,080	781,964	463,231	1,766,493	-43.77%
YoY %	57.07%	-68.83%	31.87%	47.84%	68.81%	-73.78%	-	-
Horiz. %	42.25%	26.90%	86.30%	65.44%	44.27%	26.22%	100.00%	-
Tax	-164,878	-116,975	-384,220	-309,621	-189,418	-113,536	-182,442	-6.54%
YoY %	-40.95%	69.56%	-24.09%	-63.46%	-66.84%	37.77%	-	-
Horiz. %	90.37%	64.12%	210.60%	169.71%	103.82%	62.23%	100.00%	-
NP	581,553	358,257	1,140,286	846,459	592,546	349,695	1,584,051	-48.82%
YoY %	62.33%	-68.58%	34.71%	42.85%	69.45%	-77.92%	-	-
Horiz. %	36.71%	22.62%	71.99%	53.44%	37.41%	22.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	593,022	362,102	1,188,677	878,838	612,722	358,289	1,602,995	-48.55%
YoY %	63.77%	-69.54%	35.26%	43.43%	71.01%	-77.65%	-	-
Horiz. %	36.99%	22.59%	74.15%	54.82%	38.22%	22.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.09%	24.61%	25.20%	26.78%	24.22%	24.51%	10.33%	-
YoY %	-10.24%	-2.34%	-5.90%	10.57%	-1.18%	137.27%	-	-
Horiz. %	213.84%	238.24%	243.95%	259.24%	234.46%	237.27%	100.00%	-
Total Cost	3,494,788	1,734,883	7,089,147	5,325,006	3,344,371	1,676,355	6,743,486	-35.55%
YoY %	101.44%	-75.53%	33.13%	59.22%	99.50%	-75.14%	-	-
Horiz. %	51.82%	25.73%	105.13%	78.97%	49.59%	24.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	17,461,832	17,226,761	16,332,967	15,592,287	15,601,717	15,703,488	15,485,408	8.36%
YoY %	1.36%	5.47%	4.75%	-0.06%	-0.65%	1.41%	-	-
Horiz. %	112.76%	111.25%	105.47%	100.69%	100.75%	101.41%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Dividend
Div	158,743	-	368,625	170,097	170,200	-	465,129	-51.25%
YoY %	0.00%	-	116.71%	-0.06%	0.00%	-	-	-
Horiz. %	34.13%	-	79.25%	36.57%	36.59%	-	100.00%	-
Div Payout %	26.77%	-	31.01%	19.35%	27.78%	-	29.02%	-
YoY %	0.00%	-	60.26%	-30.35%	0.00%	-	-	-
Horiz. %	92.25%	-	106.86%	66.68%	95.73%	-	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Equity
Net Worth	17,461,832	17,226,761	16,332,967	15,592,287	15,601,717	15,703,488	15,485,408	8.36%
YoY %	1.36%	5.47%	4.75%	-0.06%	-0.65%	1.41%	-	-
Horiz. %	112.76%	111.25%	105.47%	100.69%	100.75%	101.41%	100.00%	-
NOSH	5,669,426	5,666,698	5,671,169	5,669,922	5,673,351	5,669,129	5,672,310	-0.03%
YoY %	0.05%	-0.08%	0.02%	-0.06%	0.07%	-0.06%	-	-
Horiz. %	99.95%	99.90%	99.98%	99.96%	100.02%	99.94%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Ratio Analysis
NP Margin	14.27%	17.12%	13.86%	13.72%	15.05%	17.26%	19.02%	-
YoY %	-16.65%	23.52%	1.02%	-8.84%	-12.80%	-9.25%	-	-
Horiz. %	75.03%	90.01%	72.87%	72.13%	79.13%	90.75%	100.00%	-
ROE	3.40%	2.10%	7.28%	5.64%	3.93%	2.28%	10.35%	-
YoY %	61.90%	-71.15%	29.08%	43.51%	72.37%	-77.97%	-	-
Horiz. %	32.85%	20.29%	70.34%	54.49%	37.97%	22.03%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Per Share
RPS	71.90	36.94	145.11	108.85	69.39	35.74	146.81	-37.94%
YoY %	94.64%	-74.54%	33.31%	56.87%	94.15%	-75.66%	-	-
Horiz. %	48.97%	25.16%	98.84%	74.14%	47.27%	24.34%	100.00%	-
EPS	10.46	6.39	20.96	15.50	10.80	6.32	28.26	-48.54%
YoY %	63.69%	-69.51%	35.23%	43.52%	70.89%	-77.64%	-	-
Horiz. %	37.01%	22.61%	74.17%	54.85%	38.22%	22.36%	100.00%	-
DPS	2.80	0.00	6.50	3.00	3.00	0.00	8.20	-51.24%
YoY %	0.00%	0.00%	116.67%	0.00%	0.00%	0.00%	-	-
Horiz. %	34.15%	0.00%	79.27%	36.59%	36.59%	0.00%	100.00%	-
NAPS	3.08	3.04	2.88	2.75	2.75	2.77	2.73	8.39%
YoY %	1.32%	5.56%	4.73%	0.00%	-0.72%	1.47%	-	-
Horiz. %	112.82%	111.36%	105.49%	100.73%	100.73%	101.47%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 5,674,115
RPS	68.65	35.25	138.59	103.93	66.30	34.12	140.24	-37.96%
YoY %	94.75%	-74.57%	33.35%	56.76%	94.31%	-75.67%	-	-
Horiz. %	48.95%	25.14%	98.82%	74.11%	47.28%	24.33%	100.00%	-
EPS	9.99	6.10	20.02	14.80	10.32	6.03	27.00	-48.55%
YoY %	63.77%	-69.53%	35.27%	43.41%	71.14%	-77.67%	-	-
Horiz. %	37.00%	22.59%	74.15%	54.81%	38.22%	22.33%	100.00%	-
DPS	2.67	0.00	6.21	2.86	2.87	0.00	7.83	-51.28%
YoY %	0.00%	0.00%	117.13%	-0.35%	0.00%	0.00%	-	-
Horiz. %	34.10%	0.00%	79.31%	36.53%	36.65%	0.00%	100.00%	-
NAPS	2.9407	2.9011	2.7506	2.6258	2.6274	2.6446	2.6078	8.36%
YoY %	1.36%	5.47%	4.75%	-0.06%	-0.65%	1.41%	-	-
Horiz. %	112.77%	111.25%	105.48%	100.69%	100.75%	101.41%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	-
Price	4.20	4.23	4.07	4.18	4.20	4.20	4.38	-
P/RPS	5.84	11.45	2.80	3.84	6.05	11.75	2.98	56.79%
YoY %	-49.00%	308.93%	-27.08%	-36.53%	-48.51%	294.30%	-	-
Horiz. %	195.97%	384.23%	93.96%	128.86%	203.02%	394.30%	100.00%	-
P/EPS	40.15	66.20	19.42	26.97	38.89	66.46	15.50	88.94%
YoY %	-39.35%	240.89%	-27.99%	-30.65%	-41.48%	328.77%	-	-
Horiz. %	259.03%	427.10%	125.29%	174.00%	250.90%	428.77%	100.00%	-
EY	2.49	1.51	5.15	3.71	2.57	1.50	6.45	-47.07%
YoY %	64.90%	-70.68%	38.81%	44.36%	71.33%	-76.74%	-	-
Horiz. %	38.60%	23.41%	79.84%	57.52%	39.84%	23.26%	100.00%	-
DY	0.67	0.00	1.60	0.72	0.71	0.00	1.87	-49.64%
YoY %	0.00%	0.00%	122.22%	1.41%	0.00%	0.00%	-	-
Horiz. %	35.83%	0.00%	85.56%	38.50%	37.97%	0.00%	100.00%	-
P/NAPS	1.36	1.39	1.41	1.52	1.53	1.52	1.60	-10.29%
YoY %	-2.16%	-1.42%	-7.24%	-0.65%	0.66%	-5.00%	-	-
Horiz. %	85.00%	86.87%	88.12%	95.00%	95.62%	95.00%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	26/08/15	28/05/15	26/02/15	21/11/14	28/08/14	29/05/14	27/02/14	-
Price	3.91	4.26	4.11	4.08	4.65	4.22	4.31	-
P/RPS	5.44	11.53	2.83	3.75	6.70	11.81	2.94	50.88%
YoY %	-52.82%	307.42%	-24.53%	-44.03%	-43.27%	301.70%	-	-
Horiz. %	185.03%	392.18%	96.26%	127.55%	227.89%	401.70%	100.00%	-
P/EPS	37.38	66.67	19.61	26.32	43.06	66.77	15.25	82.09%
YoY %	-43.93%	239.98%	-25.49%	-38.88%	-35.51%	337.84%	-	-
Horiz. %	245.11%	437.18%	128.59%	172.59%	282.36%	437.84%	100.00%	-
EY	2.68	1.50	5.10	3.80	2.32	1.50	6.56	-45.03%
YoY %	78.67%	-70.59%	34.21%	63.79%	54.67%	-77.13%	-	-
Horiz. %	40.85%	22.87%	77.74%	57.93%	35.37%	22.87%	100.00%	-
DY	0.72	0.00	1.58	0.74	0.65	0.00	1.90	-47.72%
YoY %	0.00%	0.00%	113.51%	13.85%	0.00%	0.00%	-	-
Horiz. %	37.89%	0.00%	83.16%	38.95%	34.21%	0.00%	100.00%	-
P/NAPS	1.27	1.40	1.43	1.48	1.69	1.52	1.58	-13.58%
YoY %	-9.29%	-2.10%	-3.38%	-12.43%	11.18%	-3.80%	-	-
Horiz. %	80.38%	88.61%	90.51%	93.67%	106.96%	96.20%	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