[GENETEC] YoY Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[GENETEC] GENETEC TECHNOLOGY BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 152.35%
YoY- 295.05%
Quarter Report
Latest QR
Upcoming QR
GENETEC's Result
GENETEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 112,016 96,016 110,405 95,977 69,786 149,889 129,886 -2.43%
PBT 2,314 9,888 13,042 7,604 -2,094 11,134 3,964 -8.57%
Tax -150 -150 -150 -150 -36 -152 -164 -1.47%
NP 2,164 9,737 12,892 7,453 -2,130 10,982 3,800 -8.94%
-
NP to SH 1,918 10,206 12,461 4,936 -2,530 7,494 3,413 -9.15%
-
Tax Rate 6.48% 1.52% 1.15% 1.97% - 1.37% 4.14% -
Total Cost 109,852 86,278 97,513 88,524 71,917 138,906 126,086 -2.26%
-
Net Worth 77,195 83,305 76,743 62,165 59,400 63,236 56,109 5.45%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - 2,678 - - - - -
Div Payout % - - 21.50% - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 77,195 83,305 76,743 62,165 59,400 63,236 56,109 5.45%
NOSH 43,964 42,291 41,732 35,491 35,148 351,312 350,684 -29.23%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 1.93% 10.14% 11.68% 7.77% -3.05% 7.33% 2.93% -
ROE 2.49% 12.25% 16.24% 7.94% -4.26% 11.85% 6.08% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 259.74 227.06 274.78 270.18 198.55 42.67 37.04 38.30%
EPS 4.45 24.13 31.01 13.89 -7.20 2.13 0.97 28.87%
DPS 0.00 0.00 6.67 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.97 1.91 1.75 1.69 0.18 0.16 49.49%
Adjusted Per Share Value based on latest NOSH - 35,491
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 14.27 12.23 14.07 12.23 8.89 19.10 16.55 -2.43%
EPS 0.24 1.30 1.59 0.63 -0.32 0.95 0.43 -9.25%
DPS 0.00 0.00 0.34 0.00 0.00 0.00 0.00 -
NAPS 0.0984 0.1061 0.0978 0.0792 0.0757 0.0806 0.0715 5.46%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.73 1.05 1.61 1.18 0.835 0.285 0.125 -
P/RPS 0.67 0.46 0.59 0.44 0.42 0.67 0.34 11.95%
P/EPS 38.89 4.35 5.19 8.49 -11.60 13.36 12.84 20.26%
EY 2.57 22.99 19.26 11.78 -8.62 7.49 7.79 -16.86%
DY 0.00 0.00 4.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.53 0.84 0.67 0.49 1.58 0.78 3.69%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 09/02/21 26/02/20 26/02/19 28/02/18 24/02/17 24/02/16 13/02/15 -
Price 4.39 1.63 1.90 1.43 0.86 0.205 0.14 -
P/RPS 1.69 0.72 0.69 0.53 0.43 0.48 0.38 28.20%
P/EPS 98.67 6.75 6.13 10.29 -11.94 9.61 14.38 37.80%
EY 1.01 14.81 16.32 9.72 -8.37 10.41 6.95 -27.47%
DY 0.00 0.00 3.51 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 0.83 0.99 0.82 0.51 1.14 0.88 18.58%

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