[GENETEC] QoQ Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[GENETEC] GENETEC TECHNOLOGY BERHAD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 86.46%
YoY- -47.82%
Quarter Report
Latest QR
Upcoming QR
GENETEC's Result
GENETEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 127,460 118,542 104,528 52,527 54,040 49,126 24,288 201.07%
PBT 22,726 24,140 16,564 4,797 2,566 1,814 -3,948 -
Tax -3,956 -2,398 -504 -384 -200 -200 -200 627.42%
NP 18,770 21,742 16,060 4,413 2,366 1,614 -4,148 -
-
NP to SH 15,085 18,956 16,060 4,413 2,366 1,614 -4,148 -
-
Tax Rate 17.41% 9.93% 3.04% 8.01% 7.79% 11.03% - -
Total Cost 108,689 96,800 88,468 48,114 51,673 47,512 28,436 143.86%
-
Net Worth 59,547 59,423 35,014 32,644 30,187 28,907 27,733 66.20%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 604 804 - - -
Div Payout % - - - 13.70% 34.01% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 59,547 59,423 35,014 32,644 30,187 28,907 27,733 66.20%
NOSH 297,736 297,115 233,430 120,904 120,748 120,447 120,581 82.38%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 14.73% 18.34% 15.36% 8.40% 4.38% 3.29% -17.08% -
ROE 25.33% 31.90% 45.87% 13.52% 7.84% 5.58% -14.96% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 42.81 39.90 44.78 43.45 44.75 40.79 20.14 65.09%
EPS 5.07 6.38 6.88 3.65 1.96 1.34 -3.44 -
DPS 0.00 0.00 0.00 0.50 0.67 0.00 0.00 -
NAPS 0.20 0.20 0.15 0.27 0.25 0.24 0.23 -8.87%
Adjusted Per Share Value based on latest NOSH - 121,009
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 16.31 15.17 13.37 6.72 6.91 6.28 3.11 200.94%
EPS 1.93 2.43 2.05 0.56 0.30 0.21 -0.53 -
DPS 0.00 0.00 0.00 0.08 0.10 0.00 0.00 -
NAPS 0.0762 0.076 0.0448 0.0418 0.0386 0.037 0.0355 66.16%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.28 0.26 0.25 0.43 0.35 0.45 0.40 -
P/RPS 0.65 0.65 0.56 0.99 0.78 1.10 1.99 -52.47%
P/EPS 5.53 4.08 3.63 11.78 17.86 33.58 -11.63 -
EY 18.10 24.54 27.52 8.49 5.60 2.98 -8.60 -
DY 0.00 0.00 0.00 1.16 1.90 0.00 0.00 -
P/NAPS 1.40 1.30 1.67 1.59 1.40 1.88 1.74 -13.45%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 19/11/10 05/08/10 20/05/10 25/02/10 12/11/09 18/08/09 -
Price 0.26 0.25 0.29 0.23 0.48 0.40 0.40 -
P/RPS 0.61 0.63 0.65 0.53 1.07 0.98 1.99 -54.43%
P/EPS 5.13 3.92 4.22 6.30 24.49 29.85 -11.63 -
EY 19.49 25.52 23.72 15.87 4.08 3.35 -8.60 -
DY 0.00 0.00 0.00 2.17 1.39 0.00 0.00 -
P/NAPS 1.30 1.25 1.93 0.85 1.92 1.67 1.74 -17.61%

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