[GENETEC] QoQ Annualized Quarter Result on 31-Mar-2012 [#4]

Stock
[GENETEC] GENETEC TECHNOLOGY BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 301.33%
YoY- -67.41%
Quarter Report
Latest QR
Upcoming QR
GENETEC's Result
GENETEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 144,833 145,244 149,144 123,038 147,532 158,844 158,080 -5.64%
PBT 14,686 14,466 11,376 8,348 -188 7,772 8,012 49.50%
Tax -11,710 -10,142 -9,592 466 -785 -1,128 -2,292 195.17%
NP 2,976 4,324 1,784 8,814 -973 6,644 5,720 -35.18%
-
NP to SH 5,204 4,636 2,124 4,048 -2,010 5,756 6,468 -13.43%
-
Tax Rate 79.74% 70.11% 84.32% -5.58% - 14.51% 28.61% -
Total Cost 141,857 140,920 147,360 114,224 148,505 152,200 152,360 -4.62%
-
Net Worth 77,356 73,754 74,339 73,919 66,632 73,704 73,819 3.15%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - 3,520 4,675 7,019 - -
Div Payout % - - - 86.96% 0.00% 121.95% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 77,356 73,754 74,339 73,919 66,632 73,704 73,819 3.15%
NOSH 351,621 351,212 353,999 352,000 350,697 350,975 351,521 0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.05% 2.98% 1.20% 7.16% -0.66% 4.18% 3.62% -
ROE 6.73% 6.29% 2.86% 5.48% -3.02% 7.81% 8.76% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 41.19 41.36 42.13 34.95 42.07 45.26 44.97 -5.66%
EPS 1.48 1.32 0.60 1.15 -0.57 1.64 1.84 -13.45%
DPS 0.00 0.00 0.00 1.00 1.33 2.00 0.00 -
NAPS 0.22 0.21 0.21 0.21 0.19 0.21 0.21 3.13%
Adjusted Per Share Value based on latest NOSH - 351,645
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 18.45 18.50 19.00 15.68 18.80 20.24 20.14 -5.65%
EPS 0.66 0.59 0.27 0.52 -0.26 0.73 0.82 -13.41%
DPS 0.00 0.00 0.00 0.45 0.60 0.89 0.00 -
NAPS 0.0986 0.094 0.0947 0.0942 0.0849 0.0939 0.0941 3.14%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.16 0.20 0.21 0.22 0.20 0.24 0.24 -
P/RPS 0.39 0.48 0.50 0.63 0.48 0.53 0.53 -18.41%
P/EPS 10.81 15.15 35.00 19.13 -34.88 14.63 13.04 -11.70%
EY 9.25 6.60 2.86 5.23 -2.87 6.83 7.67 13.23%
DY 0.00 0.00 0.00 4.55 6.67 8.33 0.00 -
P/NAPS 0.73 0.95 1.00 1.05 1.05 1.14 1.14 -25.60%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 22/11/12 15/08/12 24/05/12 22/02/12 22/11/11 18/08/11 -
Price 0.15 0.17 0.21 0.21 0.21 0.20 0.245 -
P/RPS 0.36 0.41 0.50 0.60 0.50 0.44 0.54 -23.59%
P/EPS 10.14 12.88 35.00 18.26 -36.63 12.20 13.32 -16.55%
EY 9.87 7.76 2.86 5.48 -2.73 8.20 7.51 19.88%
DY 0.00 0.00 0.00 4.76 6.35 10.00 0.00 -
P/NAPS 0.68 0.81 1.00 1.00 1.11 0.95 1.17 -30.24%

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