[GENETEC] QoQ Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[GENETEC] GENETEC TECHNOLOGY BERHAD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 118.27%
YoY- -19.46%
Quarter Report
Latest QR
Upcoming QR
GENETEC's Result
GENETEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 159,096 123,112 144,833 145,244 149,144 123,038 147,532 5.16%
PBT 9,160 -8,159 14,686 14,466 11,376 8,348 -188 -
Tax -168 -23,934 -11,710 -10,142 -9,592 466 -785 -64.25%
NP 8,992 -32,093 2,976 4,324 1,784 8,814 -973 -
-
NP to SH 10,596 -25,920 5,204 4,636 2,124 4,048 -2,010 -
-
Tax Rate 1.83% - 79.74% 70.11% 84.32% -5.58% - -
Total Cost 150,104 155,205 141,857 140,920 147,360 114,224 148,505 0.71%
-
Net Worth 49,448 45,749 77,356 73,754 74,339 73,919 66,632 -18.04%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - 3,520 4,675 -
Div Payout % - - - - - 86.96% 0.00% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 49,448 45,749 77,356 73,754 74,339 73,919 66,632 -18.04%
NOSH 353,200 351,918 351,621 351,212 353,999 352,000 350,697 0.47%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 5.65% -26.07% 2.05% 2.98% 1.20% 7.16% -0.66% -
ROE 21.43% -56.66% 6.73% 6.29% 2.86% 5.48% -3.02% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 45.04 34.98 41.19 41.36 42.13 34.95 42.07 4.65%
EPS 3.00 -7.37 1.48 1.32 0.60 1.15 -0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.33 -
NAPS 0.14 0.13 0.22 0.21 0.21 0.21 0.19 -18.43%
Adjusted Per Share Value based on latest NOSH - 350,196
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 20.35 15.75 18.53 18.58 19.08 15.74 18.87 5.16%
EPS 1.36 -3.32 0.67 0.59 0.27 0.52 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.45 0.60 -
NAPS 0.0633 0.0585 0.099 0.0944 0.0951 0.0946 0.0852 -17.98%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.11 0.13 0.16 0.20 0.21 0.22 0.20 -
P/RPS 0.24 0.37 0.39 0.48 0.50 0.63 0.48 -37.03%
P/EPS 3.67 -1.77 10.81 15.15 35.00 19.13 -34.88 -
EY 27.27 -56.66 9.25 6.60 2.86 5.23 -2.87 -
DY 0.00 0.00 0.00 0.00 0.00 4.55 6.67 -
P/NAPS 0.79 1.00 0.73 0.95 1.00 1.05 1.05 -17.29%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 14/08/13 31/05/13 28/02/13 22/11/12 15/08/12 24/05/12 22/02/12 -
Price 0.105 0.11 0.15 0.17 0.21 0.21 0.21 -
P/RPS 0.23 0.31 0.36 0.41 0.50 0.60 0.50 -40.43%
P/EPS 3.50 -1.49 10.14 12.88 35.00 18.26 -36.63 -
EY 28.57 -66.96 9.87 7.76 2.86 5.48 -2.73 -
DY 0.00 0.00 0.00 0.00 0.00 4.76 6.35 -
P/NAPS 0.75 0.85 0.68 0.81 1.00 1.00 1.11 -23.01%

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