[GENETEC] QoQ TTM Result on 31-Dec-2012 [#3]

Stock
[GENETEC] GENETEC TECHNOLOGY BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 171.16%
YoY- 2452.74%
Quarter Report
Latest QR
Upcoming QR
GENETEC's Result
GENETEC's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 123,908 125,601 123,113 139,100 134,325 138,891 141,125 -8.30%
PBT -12,205 -8,715 -8,161 13,147 5,339 2,832 1,991 -
Tax -19,010 -21,578 -23,934 -1,371 2,316 4,998 6,823 -
NP -31,215 -30,293 -32,095 11,776 7,655 7,830 8,814 -
-
NP to SH -24,543 -23,803 -25,921 9,458 3,488 2,962 4,048 -
-
Tax Rate - - - 10.43% -43.38% -176.48% -342.69% -
Total Cost 155,123 155,894 155,208 127,324 126,670 131,061 132,311 11.17%
-
Net Worth 48,813 49,448 45,744 77,488 73,541 74,339 73,845 -24.09%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - 3,499 3,499 -
Div Payout % - - - - - 118.16% 86.46% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 48,813 49,448 45,744 77,488 73,541 74,339 73,845 -24.09%
NOSH 348,666 353,200 351,879 352,222 350,196 353,999 351,645 -0.56%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -25.19% -24.12% -26.07% 8.47% 5.70% 5.64% 6.25% -
ROE -50.28% -48.14% -56.66% 12.21% 4.74% 3.98% 5.48% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 35.54 35.56 34.99 39.49 38.36 39.23 40.13 -7.77%
EPS -7.04 -6.74 -7.37 2.69 1.00 0.84 1.15 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
NAPS 0.14 0.14 0.13 0.22 0.21 0.21 0.21 -23.66%
Adjusted Per Share Value based on latest NOSH - 352,222
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.85 16.07 15.75 17.80 17.19 17.77 18.06 -8.32%
EPS -3.14 -3.05 -3.32 1.21 0.45 0.38 0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.45 0.45 -
NAPS 0.0624 0.0633 0.0585 0.0991 0.0941 0.0951 0.0945 -24.15%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.145 0.11 0.13 0.16 0.20 0.21 0.22 -
P/RPS 0.41 0.31 0.37 0.41 0.52 0.54 0.55 -17.77%
P/EPS -2.06 -1.63 -1.76 5.96 20.08 25.10 19.11 -
EY -48.55 -61.27 -56.66 16.78 4.98 3.98 5.23 -
DY 0.00 0.00 0.00 0.00 0.00 4.76 4.55 -
P/NAPS 1.04 0.79 1.00 0.73 0.95 1.00 1.05 -0.63%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 14/08/13 31/05/13 28/02/13 22/11/12 15/08/12 24/05/12 -
Price 0.125 0.105 0.11 0.15 0.17 0.21 0.21 -
P/RPS 0.35 0.30 0.31 0.38 0.44 0.54 0.52 -23.17%
P/EPS -1.78 -1.56 -1.49 5.59 17.07 25.10 18.24 -
EY -56.31 -64.18 -66.97 17.90 5.86 3.98 5.48 -
DY 0.00 0.00 0.00 0.00 0.00 4.76 4.76 -
P/NAPS 0.89 0.75 0.85 0.68 0.81 1.00 1.00 -7.46%

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