[GENETEC] QoQ Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[GENETEC] GENETEC TECHNOLOGY BERHAD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 23.6%
YoY- -258.3%
Quarter Report
Latest QR
Upcoming QR
GENETEC's Result
GENETEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 58,356 23,442 20,061 24,014 24,676 38,260 37,750 33.80%
PBT 4,204 -5,580 -5,717 -4,844 -6,340 2,473 2,850 29.67%
Tax -200 391 0 0 0 281 -66 109.83%
NP 4,004 -5,189 -5,717 -4,844 -6,340 2,754 2,784 27.49%
-
NP to SH 4,004 -5,189 -5,717 -4,844 -6,340 2,754 2,784 27.49%
-
Tax Rate 4.76% - - - - -11.36% 2.32% -
Total Cost 54,352 28,631 25,778 28,858 31,016 35,506 34,966 34.29%
-
Net Worth 19,296 18,017 19,217 20,383 21,613 14,841 12,612 32.88%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 19,296 18,017 19,217 20,383 21,613 14,841 12,612 32.88%
NOSH 120,602 120,115 120,112 119,900 120,075 82,455 70,067 43.76%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 6.86% -22.14% -28.50% -20.17% -25.69% 7.20% 7.37% -
ROE 20.75% -28.80% -29.75% -23.76% -29.33% 18.56% 22.07% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 48.39 19.52 16.70 20.03 20.55 46.40 53.88 -6.93%
EPS 3.32 -4.32 -4.76 -4.04 -5.28 3.34 3.97 -11.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.16 0.17 0.18 0.18 0.18 -7.57%
Adjusted Per Share Value based on latest NOSH - 119,428
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 7.47 3.00 2.57 3.07 3.16 4.89 4.83 33.84%
EPS 0.51 -0.66 -0.73 -0.62 -0.81 0.35 0.36 26.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0247 0.0231 0.0246 0.0261 0.0277 0.019 0.0161 33.12%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.38 0.35 0.38 0.40 0.58 0.60 0.32 -
P/RPS 0.79 1.79 2.28 2.00 2.82 1.29 0.59 21.54%
P/EPS 11.45 -8.10 -7.98 -9.90 -10.98 17.96 8.05 26.55%
EY 8.74 -12.34 -12.53 -10.10 -9.10 5.57 12.42 -20.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 2.33 2.38 2.35 3.22 3.33 1.78 21.43%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 30/05/07 28/02/07 30/11/06 30/08/06 26/05/06 23/02/06 -
Price 0.48 0.34 0.30 0.42 0.37 0.58 0.47 -
P/RPS 0.99 1.74 1.80 2.10 1.80 1.25 0.87 9.02%
P/EPS 14.46 -7.87 -6.30 -10.40 -7.01 17.37 11.83 14.36%
EY 6.92 -12.71 -15.87 -9.62 -14.27 5.76 8.45 -12.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 2.27 1.88 2.47 2.06 3.22 2.61 9.75%

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
Post a Comment