[GENETEC] QoQ Annualized Quarter Result on 31-Dec-2011 [#3]

Stock
[GENETEC] GENETEC TECHNOLOGY BERHAD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -134.93%
YoY- -113.33%
Quarter Report
Latest QR
Upcoming QR
GENETEC's Result
GENETEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 145,244 149,144 123,038 147,532 158,844 158,080 123,048 11.65%
PBT 14,466 11,376 8,348 -188 7,772 8,012 18,309 -14.49%
Tax -10,142 -9,592 466 -785 -1,128 -2,292 -3,153 117.44%
NP 4,324 1,784 8,814 -973 6,644 5,720 15,156 -56.56%
-
NP to SH 4,636 2,124 4,048 -2,010 5,756 6,468 12,420 -48.06%
-
Tax Rate 70.11% 84.32% -5.58% - 14.51% 28.61% 17.22% -
Total Cost 140,920 147,360 114,224 148,505 152,200 152,360 107,892 19.42%
-
Net Worth 73,754 74,339 73,919 66,632 73,704 73,819 62,546 11.58%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - 3,520 4,675 7,019 - - -
Div Payout % - - 86.96% 0.00% 121.95% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 73,754 74,339 73,919 66,632 73,704 73,819 62,546 11.58%
NOSH 351,212 353,999 352,000 350,697 350,975 351,521 297,841 11.58%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 2.98% 1.20% 7.16% -0.66% 4.18% 3.62% 12.32% -
ROE 6.29% 2.86% 5.48% -3.02% 7.81% 8.76% 19.86% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 41.36 42.13 34.95 42.07 45.26 44.97 41.31 0.08%
EPS 1.32 0.60 1.15 -0.57 1.64 1.84 4.17 -53.45%
DPS 0.00 0.00 1.00 1.33 2.00 0.00 0.00 -
NAPS 0.21 0.21 0.21 0.19 0.21 0.21 0.21 0.00%
Adjusted Per Share Value based on latest NOSH - 350,800
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 18.50 19.00 15.68 18.80 20.24 20.14 15.68 11.62%
EPS 0.59 0.27 0.52 -0.26 0.73 0.82 1.58 -48.05%
DPS 0.00 0.00 0.45 0.60 0.89 0.00 0.00 -
NAPS 0.094 0.0947 0.0942 0.0849 0.0939 0.0941 0.0797 11.59%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.20 0.21 0.22 0.20 0.24 0.24 0.25 -
P/RPS 0.48 0.50 0.63 0.48 0.53 0.53 0.61 -14.72%
P/EPS 15.15 35.00 19.13 -34.88 14.63 13.04 6.00 85.11%
EY 6.60 2.86 5.23 -2.87 6.83 7.67 16.68 -46.01%
DY 0.00 0.00 4.55 6.67 8.33 0.00 0.00 -
P/NAPS 0.95 1.00 1.05 1.05 1.14 1.14 1.19 -13.90%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 15/08/12 24/05/12 22/02/12 22/11/11 18/08/11 24/05/11 -
Price 0.17 0.21 0.21 0.21 0.20 0.245 0.25 -
P/RPS 0.41 0.50 0.60 0.50 0.44 0.54 0.61 -23.21%
P/EPS 12.88 35.00 18.26 -36.63 12.20 13.32 6.00 66.17%
EY 7.76 2.86 5.48 -2.73 8.20 7.51 16.68 -39.87%
DY 0.00 0.00 4.76 6.35 10.00 0.00 0.00 -
P/NAPS 0.81 1.00 1.00 1.11 0.95 1.17 1.19 -22.56%

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