[GENETEC] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[GENETEC] GENETEC TECHNOLOGY BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -29.42%
YoY- 0.23%
Quarter Report
Latest QR
Upcoming QR
GENETEC's Result
GENETEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 116,228 122,628 116,213 129,914 146,834 159,096 123,112 -3.76%
PBT 2,546 2,176 -830 3,280 6,378 9,160 -8,159 -
Tax -172 -152 5,741 413 -294 -168 -23,934 -96.26%
NP 2,374 2,024 4,911 3,693 6,084 8,992 -32,093 -
-
NP to SH 1,996 1,688 7,004 5,216 7,390 10,596 -25,920 -
-
Tax Rate 6.76% 6.99% - -12.59% 4.61% 1.83% - -
Total Cost 113,854 120,604 111,302 126,221 140,750 150,104 155,205 -18.64%
-
Net Worth 57,028 52,750 52,793 49,340 49,266 49,448 45,749 15.81%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 57,028 52,750 52,793 49,340 49,266 49,448 45,749 15.81%
NOSH 356,428 351,666 351,959 352,432 351,904 353,200 351,918 0.85%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.04% 1.65% 4.23% 2.84% 4.14% 5.65% -26.07% -
ROE 3.50% 3.20% 13.27% 10.57% 15.00% 21.43% -56.66% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 32.61 34.87 33.02 36.86 41.73 45.04 34.98 -4.56%
EPS 0.56 0.48 1.99 1.48 2.10 3.00 -7.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.15 0.14 0.14 0.14 0.13 14.83%
Adjusted Per Share Value based on latest NOSH - 361,666
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 14.87 15.69 14.87 16.62 18.79 20.35 15.75 -3.75%
EPS 0.26 0.22 0.90 0.67 0.95 1.36 -3.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.073 0.0675 0.0675 0.0631 0.063 0.0633 0.0585 15.89%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.145 0.12 0.10 0.125 0.145 0.11 0.13 -
P/RPS 0.44 0.34 0.30 0.34 0.35 0.24 0.37 12.23%
P/EPS 25.89 25.00 5.03 8.45 6.90 3.67 -1.77 -
EY 3.86 4.00 19.90 11.84 14.48 27.27 -56.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.80 0.67 0.89 1.04 0.79 1.00 -6.08%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 27/08/14 30/05/14 25/02/14 19/11/13 14/08/13 31/05/13 -
Price 0.17 0.14 0.095 0.11 0.125 0.105 0.11 -
P/RPS 0.52 0.40 0.29 0.30 0.30 0.23 0.31 41.13%
P/EPS 30.36 29.17 4.77 7.43 5.95 3.50 -1.49 -
EY 3.29 3.43 20.95 13.45 16.80 28.57 -66.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.93 0.63 0.79 0.89 0.75 0.85 15.84%

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