[GENETEC] QoQ Quarter Result on 2021-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 73,211 58,704 65,264 59,313 40,278 13,066 32,911 70.66% QoQ % 24.71% -10.05% 10.03% 47.26% 208.27% -60.30% - Horiz. % 222.45% 178.37% 198.30% 180.22% 122.38% 39.70% 100.00%
PBT 19,443 14,838 21,014 17,588 8,856 -6,561 840 716.87% QoQ % 31.04% -29.39% 19.48% 98.60% 234.98% -881.07% - Horiz. % 2,314.64% 1,766.43% 2,501.67% 2,093.81% 1,054.29% -781.07% 100.00%
Tax -800 -818 -1,400 -1,290 -650 551 -38 666.70% QoQ % 2.20% 41.57% -8.53% -98.46% -217.97% 1,550.00% - Horiz. % 2,105.26% 2,152.63% 3,684.21% 3,394.74% 1,710.53% -1,450.00% 100.00%
NP 18,643 14,020 19,614 16,298 8,206 -6,010 802 719.21% QoQ % 32.97% -28.52% 20.35% 98.61% 236.54% -849.38% - Horiz. % 2,324.56% 1,748.13% 2,445.64% 2,032.17% 1,023.19% -749.38% 100.00%
NP to SH 18,493 13,627 18,282 16,310 8,182 -5,685 889 660.59% QoQ % 35.71% -25.46% 12.09% 99.34% 243.92% -739.48% - Horiz. % 2,080.20% 1,532.85% 2,056.47% 1,834.65% 920.36% -639.48% 100.00%
Tax Rate 4.11 % 5.51 % 6.66 % 7.33 % 7.34 % - % 4.52 % -6.16% QoQ % -25.41% -17.27% -9.14% -0.14% 0.00% 0.00% - Horiz. % 90.93% 121.90% 147.35% 162.17% 162.39% 0.00% 100.00%
Total Cost 54,568 44,684 45,650 43,015 32,072 19,076 32,109 42.55% QoQ % 22.12% -2.12% 6.13% 34.12% 68.13% -40.59% - Horiz. % 169.95% 139.16% 142.17% 133.97% 99.88% 59.41% 100.00%
Net Worth 170,490 149,794 135,200 117,336 101,535 74,174 77,195 69.84% QoQ % 13.82% 10.79% 15.22% 15.56% 36.89% -3.91% - Horiz. % 220.86% 194.04% 175.14% 152.00% 131.53% 96.09% 100.00%
Dividend 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 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 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 170,490 149,794 135,200 117,336 101,535 74,174 77,195 69.84% QoQ % 13.82% 10.79% 15.22% 15.56% 36.89% -3.91% - Horiz. % 220.86% 194.04% 175.14% 152.00% 131.53% 96.09% 100.00%
NOSH 681,961 680,882 51,019 50,576 50,265 43,632 43,126 533.20% QoQ % 0.16% 1,234.57% 0.88% 0.62% 15.20% 1.17% - Horiz. % 1,581.32% 1,578.82% 118.30% 117.27% 116.55% 101.17% 100.00%
Ratio Analysis 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 25.46 % 23.88 % 30.05 % 27.48 % 20.37 % -46.00 % 2.44 % 379.56% QoQ % 6.62% -20.53% 9.35% 34.90% 144.28% -1,985.25% - Horiz. % 1,043.44% 978.69% 1,231.56% 1,126.23% 834.84% -1,885.25% 100.00%
ROE 10.85 % 9.10 % 13.52 % 13.90 % 8.06 % -7.66 % 1.15 % 348.34% QoQ % 19.23% -32.69% -2.73% 72.46% 205.22% -766.09% - Horiz. % 943.48% 791.30% 1,175.65% 1,208.70% 700.87% -666.09% 100.00%
Per Share 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 10.74 8.62 127.92 117.27 80.13 29.95 76.31 -73.04% QoQ % 24.59% -93.26% 9.08% 46.35% 167.55% -60.75% - Horiz. % 14.07% 11.30% 167.63% 153.68% 105.01% 39.25% 100.00%
EPS 2.71 2.00 35.83 32.25 16.28 -13.03 2.06 20.12% QoQ % 35.50% -94.42% 11.10% 98.10% 224.94% -732.52% - Horiz. % 131.55% 97.09% 1,739.32% 1,565.53% 790.29% -632.52% 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 0.2500 0.2200 2.6500 2.3200 2.0200 1.7000 1.7900 -73.18% QoQ % 13.64% -91.70% 14.22% 14.85% 18.82% -5.03% - Horiz. % 13.97% 12.29% 148.04% 129.61% 112.85% 94.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 775,130 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 9.44 7.57 8.42 7.65 5.20 1.69 4.25 70.49% QoQ % 24.70% -10.10% 10.07% 47.12% 207.69% -60.24% - Horiz. % 222.12% 178.12% 198.12% 180.00% 122.35% 39.76% 100.00%
EPS 2.39 1.76 2.36 2.10 1.06 -0.73 0.11 683.04% QoQ % 35.80% -25.42% 12.38% 98.11% 245.21% -763.64% - Horiz. % 2,172.73% 1,600.00% 2,145.45% 1,909.09% 963.64% -663.64% 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 0.2200 0.1932 0.1744 0.1514 0.1310 0.0957 0.0996 69.85% QoQ % 13.87% 10.78% 15.19% 15.57% 36.89% -3.92% - Horiz. % 220.88% 193.98% 175.10% 152.01% 131.53% 96.08% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.9500 2.5200 39.4600 36.0000 8.5000 4.2500 1.7300 -
P/RPS 18.16 29.23 30.85 30.70 10.61 14.19 2.27 301.53% QoQ % -37.87% -5.25% 0.49% 189.35% -25.23% 525.11% - Horiz. % 800.00% 1,287.67% 1,359.03% 1,352.42% 467.40% 625.11% 100.00%
P/EPS 71.91 125.91 110.12 111.63 52.22 -32.62 83.92 -9.81% QoQ % -42.89% 14.34% -1.35% 113.77% 260.09% -138.87% - Horiz. % 85.69% 150.04% 131.22% 133.02% 62.23% -38.87% 100.00%
EY 1.39 0.79 0.91 0.90 1.92 -3.07 1.19 10.94% QoQ % 75.95% -13.19% 1.11% -53.12% 162.54% -357.98% - Horiz. % 116.81% 66.39% 76.47% 75.63% 161.34% -257.98% 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 7.80 11.45 14.89 15.52 4.21 2.50 0.97 302.91% QoQ % -31.88% -23.10% -4.06% 268.65% 68.40% 157.73% - Horiz. % 804.12% 1,180.41% 1,535.05% 1,600.00% 434.02% 257.73% 100.00%
Price Multiplier on Announcement Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 26/05/22 26/01/22 25/10/21 29/07/21 - - -
Price 2.5100 2.4400 2.8400 46.7000 19.6400 3.7900 4.3900 -
P/RPS 23.38 28.30 2.22 39.82 24.51 12.66 5.75 155.41% QoQ % -17.39% 1,174.77% -94.42% 62.46% 93.60% 120.17% - Horiz. % 406.61% 492.17% 38.61% 692.52% 426.26% 220.17% 100.00%
P/EPS 92.56 121.92 7.93 144.81 120.66 -29.09 212.96 -42.71% QoQ % -24.08% 1,437.45% -94.52% 20.01% 514.78% -113.66% - Horiz. % 43.46% 57.25% 3.72% 68.00% 56.66% -13.66% 100.00%
EY 1.08 0.82 12.62 0.69 0.83 -3.44 0.47 74.40% QoQ % 31.71% -93.50% 1,728.99% -16.87% 124.13% -831.91% - Horiz. % 229.79% 174.47% 2,685.11% 146.81% 176.60% -731.91% 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 10.04 11.09 1.07 20.13 9.72 2.23 2.45 156.74% QoQ % -9.47% 936.45% -94.68% 107.10% 335.87% -8.98% - Horiz. % 409.80% 452.65% 43.67% 821.63% 396.73% 91.02% 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_Q2 2022.pdf 
