[GENETEC] YoY Annualized 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- 46.63%
YoY- -75.93%
Quarter Report
Latest QR
Upcoming QR
GENETEC's Result
GENETEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 144,833 147,532 127,460 54,040 50,365 57,398 20,061 38.98%
PBT 14,686 -188 22,726 2,566 10,032 5,433 -5,717 -
Tax -11,710 -785 -3,956 -200 -200 -200 0 -
NP 2,976 -973 18,770 2,366 9,832 5,233 -5,717 -
-
NP to SH 5,204 -2,010 15,085 2,366 9,832 5,233 -5,717 -
-
Tax Rate 79.74% - 17.41% 7.79% 1.99% 3.68% - -
Total Cost 141,857 148,505 108,689 51,673 40,533 52,165 25,778 32.83%
-
Net Worth 77,356 66,632 59,547 30,187 27,803 20,467 19,217 26.09%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 4,675 - 804 3,223 1,605 - -
Div Payout % - 0.00% - 34.01% 32.79% 30.67% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 77,356 66,632 59,547 30,187 27,803 20,467 19,217 26.09%
NOSH 351,621 350,697 297,736 120,748 120,885 120,398 120,112 19.58%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.05% -0.66% 14.73% 4.38% 19.52% 9.12% -28.50% -
ROE 6.73% -3.02% 25.33% 7.84% 35.36% 25.57% -29.75% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 41.19 42.07 42.81 44.75 41.66 47.67 16.70 16.22%
EPS 1.48 -0.57 5.07 1.96 8.13 4.35 -4.76 -
DPS 0.00 1.33 0.00 0.67 2.67 1.33 0.00 -
NAPS 0.22 0.19 0.20 0.25 0.23 0.17 0.16 5.44%
Adjusted Per Share Value based on latest NOSH - 120,999
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 18.45 18.80 16.24 6.89 6.42 7.31 2.56 38.94%
EPS 0.66 -0.26 1.92 0.30 1.25 0.67 -0.73 -
DPS 0.00 0.60 0.00 0.10 0.41 0.20 0.00 -
NAPS 0.0986 0.0849 0.0759 0.0385 0.0354 0.0261 0.0245 26.09%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.16 0.20 0.28 0.35 0.45 0.50 0.38 -
P/RPS 0.39 0.48 0.65 0.78 1.08 1.05 2.28 -25.47%
P/EPS 10.81 -34.88 5.53 17.86 5.53 11.50 -7.98 -
EY 9.25 -2.87 18.10 5.60 18.07 8.69 -12.53 -
DY 0.00 6.67 0.00 1.90 5.93 2.67 0.00 -
P/NAPS 0.73 1.05 1.40 1.40 1.96 2.94 2.38 -17.86%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 22/02/12 21/02/11 25/02/10 17/02/09 26/02/08 28/02/07 -
Price 0.15 0.21 0.26 0.48 0.45 0.45 0.30 -
P/RPS 0.36 0.50 0.61 1.07 1.08 0.94 1.80 -23.50%
P/EPS 10.14 -36.63 5.13 24.49 5.53 10.35 -6.30 -
EY 9.87 -2.73 19.49 4.08 18.07 9.66 -15.87 -
DY 0.00 6.35 0.00 1.39 5.93 2.96 0.00 -
P/NAPS 0.68 1.11 1.30 1.92 1.96 2.65 1.88 -15.57%

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