[GENETEC] QoQ Cumulative Quarter Result on 2022-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 229,020 143,875 73,211 223,559 164,855 99,591 40,278 217.56% QoQ % 59.18% 96.52% -67.25% 35.61% 65.53% 147.26% - Horiz. % 568.60% 357.20% 181.76% 555.04% 409.29% 247.26% 100.00%
PBT 61,266 47,383 19,443 62,294 47,457 26,443 8,856 261.79% QoQ % 29.30% 143.70% -68.79% 31.26% 79.47% 198.59% - Horiz. % 691.80% 535.04% 219.55% 703.41% 535.87% 298.59% 100.00%
Tax -4,459 -3,100 -800 -4,158 -3,340 -1,940 -650 259.77% QoQ % -43.84% -287.50% 80.76% -24.49% -72.16% -198.46% - Horiz. % 686.00% 476.92% 123.08% 639.69% 513.85% 298.46% 100.00%
NP 56,807 44,283 18,643 58,136 44,117 24,503 8,206 261.95% QoQ % 28.28% 137.53% -67.93% 31.78% 80.05% 198.60% - Horiz. % 692.26% 539.64% 227.19% 708.46% 537.62% 298.60% 100.00%
NP to SH 56,305 43,548 18,493 56,400 42,774 24,491 8,182 260.52% QoQ % 29.29% 135.48% -67.21% 31.86% 74.65% 199.33% - Horiz. % 688.16% 532.24% 226.02% 689.32% 522.78% 299.33% 100.00%
Tax Rate 7.28 % 6.54 % 4.11 % 6.67 % 7.04 % 7.34 % 7.34 % -0.54% QoQ % 11.31% 59.12% -38.38% -5.26% -4.09% 0.00% - Horiz. % 99.18% 89.10% 55.99% 90.87% 95.91% 100.00% 100.00%
Total Cost 172,213 99,592 54,568 165,423 120,738 75,088 32,072 205.70% QoQ % 72.92% 82.51% -67.01% 37.01% 60.80% 134.12% - Horiz. % 536.96% 310.53% 170.14% 515.79% 376.46% 234.12% 100.00%
Net Worth 211,408 197,768 170,490 149,794 135,200 117,336 101,535 62.84% QoQ % 6.90% 16.00% 13.82% 10.79% 15.22% 15.56% - Horiz. % 208.21% 194.78% 167.91% 147.53% 133.16% 115.56% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 211,408 197,768 170,490 149,794 135,200 117,336 101,535 62.84% QoQ % 6.90% 16.00% 13.82% 10.79% 15.22% 15.56% - Horiz. % 208.21% 194.78% 167.91% 147.53% 133.16% 115.56% 100.00%
NOSH 681,961 681,961 681,961 680,882 51,019 50,576 50,265 466.15% QoQ % 0.00% 0.00% 0.16% 1,234.57% 0.88% 0.62% - Horiz. % 1,356.73% 1,356.73% 1,356.73% 1,354.58% 101.50% 100.62% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 24.80 % 30.78 % 25.46 % 26.00 % 26.76 % 24.60 % 20.37 % 13.98% QoQ % -19.43% 20.90% -2.08% -2.84% 8.78% 20.77% - Horiz. % 121.75% 151.10% 124.99% 127.64% 131.37% 120.77% 100.00%
ROE 26.63 % 22.02 % 10.85 % 37.65 % 31.64 % 20.87 % 8.06 % 121.35% QoQ % 20.94% 102.95% -71.18% 18.99% 51.61% 158.93% - Horiz. % 330.40% 273.20% 134.62% 467.12% 392.56% 258.93% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 33.58 21.10 10.74 32.83 323.12 196.91 80.13 -43.91% QoQ % 59.15% 96.46% -67.29% -89.84% 64.10% 145.74% - Horiz. % 41.91% 26.33% 13.40% 40.97% 403.24% 245.74% 100.00%
EPS 8.26 6.39 2.71 8.28 83.84 48.42 16.28 -36.31% QoQ % 29.26% 135.79% -67.27% -90.12% 73.15% 197.42% - Horiz. % 50.74% 39.25% 16.65% 50.86% 514.99% 297.42% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3100 0.2900 0.2500 0.2200 2.6500 2.3200 2.0200 -71.24% QoQ % 6.90% 16.00% 13.64% -91.70% 14.22% 14.85% - Horiz. % 15.35% 14.36% 12.38% 10.89% 131.19% 114.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 775,130 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 29.55 18.56 9.44 28.84 21.27 12.85 5.20 217.44% QoQ % 59.21% 96.61% -67.27% 35.59% 65.53% 147.12% - Horiz. % 568.27% 356.92% 181.54% 554.62% 409.04% 247.12% 100.00%
EPS 7.26 5.62 2.39 7.28 5.52 3.16 1.06 259.39% QoQ % 29.18% 135.15% -67.17% 31.88% 74.68% 198.11% - Horiz. % 684.91% 530.19% 225.47% 686.79% 520.75% 298.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2727 0.2551 0.2200 0.1932 0.1744 0.1514 0.1310 62.82% QoQ % 6.90% 15.95% 13.87% 10.78% 15.19% 15.57% - Horiz. % 208.17% 194.73% 167.94% 147.48% 133.13% 115.57% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 2.3900 2.3600 1.9500 2.5200 39.4600 36.0000 8.5000 -
P/RPS 7.12 11.19 18.16 7.68 12.21 18.28 10.61 -23.29% QoQ % -36.37% -38.38% 136.46% -37.10% -33.21% 72.29% - Horiz. % 67.11% 105.47% 171.16% 72.38% 115.08% 172.29% 100.00%
P/EPS 28.95 36.96 71.91 30.42 47.07 74.34 52.22 -32.44% QoQ % -21.67% -48.60% 136.39% -35.37% -36.68% 42.36% - Horiz. % 55.44% 70.78% 137.71% 58.25% 90.14% 142.36% 100.00%
EY 3.45 2.71 1.39 3.29 2.12 1.35 1.92 47.64% QoQ % 27.31% 94.96% -57.75% 55.19% 57.04% -29.69% - Horiz. % 179.69% 141.15% 72.40% 171.35% 110.42% 70.31% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 7.71 8.14 7.80 11.45 14.89 15.52 4.21 49.52% QoQ % -5.28% 4.36% -31.88% -23.10% -4.06% 268.65% - Horiz. % 183.14% 193.35% 185.27% 271.97% 353.68% 368.65% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 25/11/22 29/08/22 26/05/22 26/01/22 25/10/21 29/07/21 -
Price 2.7600 2.6100 2.5100 2.4400 2.8400 46.7000 19.6400 -
P/RPS 8.22 12.37 23.38 7.43 0.88 23.72 24.51 -51.63% QoQ % -33.55% -47.09% 214.67% 744.32% -96.29% -3.22% - Horiz. % 33.54% 50.47% 95.39% 30.31% 3.59% 96.78% 100.00%
P/EPS 33.43 40.87 92.56 29.46 3.39 96.44 120.66 -57.40% QoQ % -18.20% -55.84% 214.19% 769.03% -96.48% -20.07% - Horiz. % 27.71% 33.87% 76.71% 24.42% 2.81% 79.93% 100.00%
EY 2.99 2.45 1.08 3.39 29.52 1.04 0.83 134.45% QoQ % 22.04% 126.85% -68.14% -88.52% 2,738.46% 25.30% - Horiz. % 360.24% 295.18% 130.12% 408.43% 3,556.63% 125.30% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 8.90 9.00 10.04 11.09 1.07 20.13 9.72 -5.69% QoQ % -1.11% -10.36% -9.47% 936.45% -94.68% 107.10% - Horiz. % 91.56% 92.59% 103.29% 114.09% 11.01% 207.10% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
GT Group Conso_Q4 2022.pdf 
