[GENETEC] YoY Annualized Quarter 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- 12.25%
YoY- 358.82%
Quarter Report
Latest QR
Upcoming QR
GENETEC's Result
GENETEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 149,889 129,886 129,914 144,833 147,532 127,460 54,040 18.52%
PBT 11,134 3,964 3,280 14,686 -188 22,726 2,566 27.69%
Tax -152 -164 413 -11,710 -785 -3,956 -200 -4.46%
NP 10,982 3,800 3,693 2,976 -973 18,770 2,366 29.13%
-
NP to SH 7,494 3,413 5,216 5,204 -2,010 15,085 2,366 21.17%
-
Tax Rate 1.37% 4.14% -12.59% 79.74% - 17.41% 7.79% -
Total Cost 138,906 126,086 126,221 141,857 148,505 108,689 51,673 17.90%
-
Net Worth 63,236 56,109 49,340 77,356 66,632 59,547 30,187 13.10%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - 4,675 - 804 -
Div Payout % - - - - 0.00% - 34.01% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 63,236 56,109 49,340 77,356 66,632 59,547 30,187 13.10%
NOSH 351,312 350,684 352,432 351,621 350,697 297,736 120,748 19.47%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 7.33% 2.93% 2.84% 2.05% -0.66% 14.73% 4.38% -
ROE 11.85% 6.08% 10.57% 6.73% -3.02% 25.33% 7.84% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 42.67 37.04 36.86 41.19 42.07 42.81 44.75 -0.78%
EPS 2.13 0.97 1.48 1.48 -0.57 5.07 1.96 1.39%
DPS 0.00 0.00 0.00 0.00 1.33 0.00 0.67 -
NAPS 0.18 0.16 0.14 0.22 0.19 0.20 0.25 -5.32%
Adjusted Per Share Value based on latest NOSH - 352,222
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 19.10 16.55 16.55 18.45 18.80 16.24 6.89 18.51%
EPS 0.95 0.43 0.66 0.66 -0.26 1.92 0.30 21.17%
DPS 0.00 0.00 0.00 0.00 0.60 0.00 0.10 -
NAPS 0.0806 0.0715 0.0629 0.0986 0.0849 0.0759 0.0385 13.09%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.285 0.125 0.125 0.16 0.20 0.28 0.35 -
P/RPS 0.67 0.34 0.34 0.39 0.48 0.65 0.78 -2.50%
P/EPS 13.36 12.84 8.45 10.81 -34.88 5.53 17.86 -4.72%
EY 7.49 7.79 11.84 9.25 -2.87 18.10 5.60 4.96%
DY 0.00 0.00 0.00 0.00 6.67 0.00 1.90 -
P/NAPS 1.58 0.78 0.89 0.73 1.05 1.40 1.40 2.03%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 13/02/15 25/02/14 28/02/13 22/02/12 21/02/11 25/02/10 -
Price 0.205 0.14 0.11 0.15 0.21 0.26 0.48 -
P/RPS 0.48 0.38 0.30 0.36 0.50 0.61 1.07 -12.50%
P/EPS 9.61 14.38 7.43 10.14 -36.63 5.13 24.49 -14.43%
EY 10.41 6.95 13.45 9.87 -2.73 19.49 4.08 16.88%
DY 0.00 0.00 0.00 0.00 6.35 0.00 1.39 -
P/NAPS 1.14 0.88 0.79 0.68 1.11 1.30 1.92 -8.31%

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