[GENETEC] YoY Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[GENETEC] GENETEC TECHNOLOGY BERHAD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 118.27%
YoY- -19.46%
Quarter Report
Latest QR
Upcoming QR
GENETEC's Result
GENETEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 185,236 116,228 146,834 145,244 158,844 118,542 49,126 24.74%
PBT 19,362 2,546 6,378 14,466 7,772 24,140 1,814 48.35%
Tax -152 -172 -294 -10,142 -1,128 -2,398 -200 -4.46%
NP 19,210 2,374 6,084 4,324 6,644 21,742 1,614 51.07%
-
NP to SH 15,318 1,996 7,390 4,636 5,756 18,956 1,614 45.48%
-
Tax Rate 0.79% 6.76% 4.61% 70.11% 14.51% 9.93% 11.03% -
Total Cost 166,026 113,854 140,750 140,920 152,200 96,800 47,512 23.17%
-
Net Worth 63,239 57,028 49,266 73,754 73,704 59,423 28,907 13.92%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - 7,019 - - -
Div Payout % - - - - 121.95% - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 63,239 57,028 49,266 73,754 73,704 59,423 28,907 13.92%
NOSH 351,330 356,428 351,904 351,212 350,975 297,115 120,447 19.52%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 10.37% 2.04% 4.14% 2.98% 4.18% 18.34% 3.29% -
ROE 24.22% 3.50% 15.00% 6.29% 7.81% 31.90% 5.58% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 52.72 32.61 41.73 41.36 45.26 39.90 40.79 4.36%
EPS 4.36 0.56 2.10 1.32 1.64 6.38 1.34 21.71%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.18 0.16 0.14 0.21 0.21 0.20 0.24 -4.67%
Adjusted Per Share Value based on latest NOSH - 350,196
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 23.70 14.87 18.79 18.58 20.32 15.17 6.28 24.76%
EPS 1.96 0.26 0.95 0.59 0.74 2.43 0.21 45.07%
DPS 0.00 0.00 0.00 0.00 0.90 0.00 0.00 -
NAPS 0.0809 0.073 0.063 0.0944 0.0943 0.076 0.037 13.91%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.155 0.145 0.145 0.20 0.24 0.26 0.45 -
P/RPS 0.29 0.44 0.35 0.48 0.53 0.65 1.10 -19.91%
P/EPS 3.56 25.89 6.90 15.15 14.63 4.08 33.58 -31.19%
EY 28.13 3.86 14.48 6.60 6.83 24.54 2.98 45.35%
DY 0.00 0.00 0.00 0.00 8.33 0.00 0.00 -
P/NAPS 0.86 0.91 1.04 0.95 1.14 1.30 1.88 -12.21%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 18/11/15 18/11/14 19/11/13 22/11/12 22/11/11 19/11/10 12/11/09 -
Price 0.195 0.17 0.125 0.17 0.20 0.25 0.40 -
P/RPS 0.37 0.52 0.30 0.41 0.44 0.63 0.98 -14.97%
P/EPS 4.47 30.36 5.95 12.88 12.20 3.92 29.85 -27.11%
EY 22.36 3.29 16.80 7.76 8.20 25.52 3.35 37.19%
DY 0.00 0.00 0.00 0.00 10.00 0.00 0.00 -
P/NAPS 1.08 1.06 0.89 0.81 0.95 1.25 1.67 -7.00%

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