[GENETEC] QoQ Quarter Result on 2022-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 85,145 70,664 73,211 58,704 65,264 59,313 40,278 64.49% QoQ % 20.49% -3.48% 24.71% -10.05% 10.03% 47.26% - Horiz. % 211.39% 175.44% 181.76% 145.75% 162.03% 147.26% 100.00%
PBT 13,883 27,940 19,443 14,838 21,014 17,588 8,856 34.84% QoQ % -50.31% 43.70% 31.04% -29.39% 19.48% 98.60% - Horiz. % 156.76% 315.49% 219.55% 167.55% 237.29% 198.60% 100.00%
Tax -1,359 -2,300 -800 -818 -1,400 -1,290 -650 63.29% QoQ % 40.91% -187.50% 2.20% 41.57% -8.53% -98.46% - Horiz. % 209.08% 353.85% 123.08% 125.85% 215.38% 198.46% 100.00%
NP 12,524 25,640 18,643 14,020 19,614 16,298 8,206 32.46% QoQ % -51.15% 37.53% 32.97% -28.52% 20.35% 98.61% - Horiz. % 152.62% 312.45% 227.19% 170.85% 239.02% 198.61% 100.00%
NP to SH 12,757 25,055 18,493 13,627 18,282 16,310 8,182 34.35% QoQ % -49.08% 35.48% 35.71% -25.46% 12.09% 99.34% - Horiz. % 155.92% 306.22% 226.02% 166.55% 223.44% 199.34% 100.00%
Tax Rate 9.79 % 8.23 % 4.11 % 5.51 % 6.66 % 7.33 % 7.34 % 21.11% QoQ % 18.96% 100.24% -25.41% -17.27% -9.14% -0.14% - Horiz. % 133.38% 112.13% 55.99% 75.07% 90.74% 99.86% 100.00%
Total Cost 72,621 45,024 54,568 44,684 45,650 43,015 32,072 72.18% QoQ % 61.29% -17.49% 22.12% -2.12% 6.13% 34.12% - Horiz. % 226.43% 140.38% 170.14% 139.32% 142.34% 134.12% 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 14.71 % 36.28 % 25.46 % 23.88 % 30.05 % 27.48 % 20.37 % -19.46% QoQ % -59.45% 42.50% 6.62% -20.53% 9.35% 34.90% - Horiz. % 72.21% 178.11% 124.99% 117.23% 147.52% 134.90% 100.00%
ROE 6.03 % 12.67 % 10.85 % 9.10 % 13.52 % 13.90 % 8.06 % -17.54% QoQ % -52.41% 16.77% 19.23% -32.69% -2.73% 72.46% - Horiz. % 74.81% 157.20% 134.62% 112.90% 167.74% 172.46% 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 12.49 10.36 10.74 8.62 127.92 117.27 80.13 -70.94% QoQ % 20.56% -3.54% 24.59% -93.26% 9.08% 46.35% - Horiz. % 15.59% 12.93% 13.40% 10.76% 159.64% 146.35% 100.00%
EPS 1.87 3.67 2.71 2.00 35.83 32.25 16.28 -76.28% QoQ % -49.05% 35.42% 35.50% -94.42% 11.10% 98.10% - Horiz. % 11.49% 22.54% 16.65% 12.29% 220.09% 198.10% 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 10.98 9.12 9.44 7.57 8.42 7.65 5.20 64.36% QoQ % 20.39% -3.39% 24.70% -10.10% 10.07% 47.12% - Horiz. % 211.15% 175.38% 181.54% 145.58% 161.92% 147.12% 100.00%
EPS 1.65 3.23 2.39 1.76 2.36 2.10 1.06 34.20% QoQ % -48.92% 35.15% 35.80% -25.42% 12.38% 98.11% - Horiz. % 155.66% 304.72% 225.47% 166.04% 222.64% 198.11% 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 19.14 22.78 18.16 29.23 30.85 30.70 10.61 48.03% QoQ % -15.98% 25.44% -37.87% -5.25% 0.49% 189.35% - Horiz. % 180.40% 214.70% 171.16% 275.49% 290.76% 289.35% 100.00%
P/EPS 127.76 64.24 71.91 125.91 110.12 111.63 52.22 81.27% QoQ % 98.88% -10.67% -42.89% 14.34% -1.35% 113.77% - Horiz. % 244.66% 123.02% 137.71% 241.11% 210.88% 213.77% 100.00%
EY 0.78 1.56 1.39 0.79 0.91 0.90 1.92 -45.06% QoQ % -50.00% 12.23% 75.95% -13.19% 1.11% -53.12% - Horiz. % 40.62% 81.25% 72.40% 41.15% 47.40% 46.88% 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 22.11 25.19 23.38 28.30 2.22 39.82 24.51 -6.62% QoQ % -12.23% 7.74% -17.39% 1,174.77% -94.42% 62.46% - Horiz. % 90.21% 102.77% 95.39% 115.46% 9.06% 162.46% 100.00%
P/EPS 147.54 71.04 92.56 121.92 7.93 144.81 120.66 14.31% QoQ % 107.69% -23.25% -24.08% 1,437.45% -94.52% 20.01% - Horiz. % 122.28% 58.88% 76.71% 101.04% 6.57% 120.01% 100.00%
EY 0.68 1.41 1.08 0.82 12.62 0.69 0.83 -12.41% QoQ % -51.77% 30.56% 31.71% -93.50% 1,728.99% -16.87% - Horiz. % 81.93% 169.88% 130.12% 98.80% 1,520.48% 83.13% 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 
