[GENETEC] QoQ Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[GENETEC] GENETEC TECHNOLOGY BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 119.95%
YoY- -75.93%
Quarter Report
Latest QR
Upcoming QR
GENETEC's Result
GENETEC's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 59,271 26,132 52,527 40,530 24,563 6,072 48,875 13.70%
PBT 12,070 4,141 4,797 1,925 907 -987 8,645 24.89%
Tax -1,199 -126 -384 -150 -100 -50 -187 244.74%
NP 10,871 4,015 4,413 1,775 807 -1,037 8,458 18.19%
-
NP to SH 9,478 4,015 4,413 1,775 807 -1,037 8,458 7.87%
-
Tax Rate 9.93% 3.04% 8.01% 7.79% 11.03% - 2.16% -
Total Cost 48,400 22,117 48,114 38,755 23,756 7,109 40,417 12.75%
-
Net Worth 59,423 35,014 32,644 30,187 28,907 27,733 28,998 61.26%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 604 603 - - 2,416 -
Div Payout % - - 13.70% 34.01% - - 28.57% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 59,423 35,014 32,644 30,187 28,907 27,733 28,998 61.26%
NOSH 297,115 233,430 120,904 120,748 120,447 120,581 120,828 82.08%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 18.34% 15.36% 8.40% 4.38% 3.29% -17.08% 17.31% -
ROE 15.95% 11.47% 13.52% 5.88% 2.79% -3.74% 29.17% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 19.95 11.19 43.45 33.57 20.39 5.04 40.45 -37.54%
EPS 3.19 1.72 3.65 1.47 0.67 -0.86 7.00 -40.75%
DPS 0.00 0.00 0.50 0.50 0.00 0.00 2.00 -
NAPS 0.20 0.15 0.27 0.25 0.24 0.23 0.24 -11.43%
Adjusted Per Share Value based on latest NOSH - 120,999
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 7.55 3.33 6.69 5.16 3.13 0.77 6.23 13.65%
EPS 1.21 0.51 0.56 0.23 0.10 -0.13 1.08 7.86%
DPS 0.00 0.00 0.08 0.08 0.00 0.00 0.31 -
NAPS 0.0757 0.0446 0.0416 0.0385 0.0368 0.0353 0.0369 61.38%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.26 0.25 0.43 0.35 0.45 0.40 0.45 -
P/RPS 1.30 2.23 0.99 1.04 2.21 7.94 1.11 11.09%
P/EPS 8.15 14.53 11.78 23.81 67.16 -46.51 6.43 17.10%
EY 12.27 6.88 8.49 4.20 1.49 -2.15 15.56 -14.63%
DY 0.00 0.00 1.16 1.43 0.00 0.00 4.44 -
P/NAPS 1.30 1.67 1.59 1.40 1.88 1.74 1.88 -21.78%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 05/08/10 20/05/10 25/02/10 12/11/09 18/08/09 28/05/09 -
Price 0.25 0.29 0.23 0.48 0.40 0.40 0.45 -
P/RPS 1.25 2.59 0.53 1.43 1.96 7.94 1.11 8.23%
P/EPS 7.84 16.86 6.30 32.65 59.70 -46.51 6.43 14.11%
EY 12.76 5.93 15.87 3.06 1.68 -2.15 15.56 -12.37%
DY 0.00 0.00 2.17 1.04 0.00 0.00 4.44 -
P/NAPS 1.25 1.93 0.85 1.92 1.67 1.74 1.88 -23.80%

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