[GENETEC] YoY Annualized Quarter Result on 30-Jun-2008 [#1]

Announcement Date
22-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 216.32%
YoY- 332.77%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 158,080 104,528 24,288 52,648 58,356 24,676 28,012 33.41%
PBT 8,012 16,564 -3,948 17,528 4,204 -6,340 2,144 24.55%
Tax -2,292 -504 -200 -200 -200 0 0 -
NP 5,720 16,060 -4,148 17,328 4,004 -6,340 2,144 17.75%
-
NP to SH 6,468 16,060 -4,148 17,328 4,004 -6,340 2,144 20.19%
-
Tax Rate 28.61% 3.04% - 1.14% 4.76% - 0.00% -
Total Cost 152,360 88,468 28,436 35,320 54,352 31,016 25,868 34.36%
-
Net Worth 73,819 35,014 27,733 25,340 19,296 21,613 0 -
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - 4,826 - - - -
Div Payout % - - - 27.86% - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 73,819 35,014 27,733 25,340 19,296 21,613 0 -
NOSH 351,521 233,430 120,581 120,668 120,602 120,075 119,111 19.75%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 3.62% 15.36% -17.08% 32.91% 6.86% -25.69% 7.65% -
ROE 8.76% 45.87% -14.96% 68.38% 20.75% -29.33% 0.00% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 44.97 44.78 20.14 43.63 48.39 20.55 23.52 11.40%
EPS 1.84 6.88 -3.44 14.36 3.32 -5.28 1.80 0.36%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.21 0.15 0.23 0.21 0.16 0.18 0.00 -
Adjusted Per Share Value based on latest NOSH - 120,668
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 20.22 13.37 3.11 6.74 7.47 3.16 3.58 33.43%
EPS 0.83 2.05 -0.53 2.22 0.51 -0.81 0.27 20.57%
DPS 0.00 0.00 0.00 0.62 0.00 0.00 0.00 -
NAPS 0.0944 0.0448 0.0355 0.0324 0.0247 0.0277 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 - -
Price 0.24 0.25 0.40 0.33 0.38 0.58 0.00 -
P/RPS 0.53 0.56 1.99 0.76 0.79 2.82 0.00 -
P/EPS 13.04 3.63 -11.63 2.30 11.45 -10.98 0.00 -
EY 7.67 27.52 -8.60 43.52 8.74 -9.10 0.00 -
DY 0.00 0.00 0.00 12.12 0.00 0.00 0.00 -
P/NAPS 1.14 1.67 1.74 1.57 2.38 3.22 0.00 -
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 18/08/11 05/08/10 18/08/09 22/07/08 23/08/07 30/08/06 - -
Price 0.245 0.29 0.40 0.50 0.48 0.37 0.00 -
P/RPS 0.54 0.65 1.99 1.15 0.99 1.80 0.00 -
P/EPS 13.32 4.22 -11.63 3.48 14.46 -7.01 0.00 -
EY 7.51 23.72 -8.60 28.72 6.92 -14.27 0.00 -
DY 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.93 1.74 2.38 3.00 2.06 0.00 -

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