[GENETEC] YoY Cumulative Quarter Result on 31-Dec-2015 [#3]

Stock
[GENETEC] GENETEC TECHNOLOGY BERHAD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -26.61%
YoY- 119.57%
Quarter Report
Latest QR
Upcoming QR
GENETEC's Result
GENETEC's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 82,804 71,983 52,340 112,417 97,415 97,436 108,625 -4.42%
PBT 9,782 5,703 -1,571 8,351 2,973 2,460 11,015 -1.95%
Tax -113 -113 -27 -114 -123 310 -8,783 -51.57%
NP 9,669 5,590 -1,598 8,237 2,850 2,770 2,232 27.66%
-
NP to SH 9,346 3,702 -1,898 5,621 2,560 3,912 3,903 15.65%
-
Tax Rate 1.16% 1.98% - 1.37% 4.14% -12.60% 79.74% -
Total Cost 73,135 66,393 53,938 104,180 94,565 94,666 106,393 -6.05%
-
Net Worth 76,743 62,165 59,400 63,236 56,109 49,340 77,356 -0.13%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 2,009 - - - - - - -
Div Payout % 21.50% - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 76,743 62,165 59,400 63,236 56,109 49,340 77,356 -0.13%
NOSH 41,732 35,491 35,148 351,312 350,684 352,432 351,621 -29.88%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 11.68% 7.77% -3.05% 7.33% 2.93% 2.84% 2.05% -
ROE 12.18% 5.96% -3.20% 8.89% 4.56% 7.93% 5.05% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 206.08 202.64 148.91 32.00 27.78 27.65 30.89 37.18%
EPS 23.26 10.42 -5.40 1.60 0.73 1.11 1.11 66.00%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 1.75 1.69 0.18 0.16 0.14 0.22 43.33%
Adjusted Per Share Value based on latest NOSH - 351,206
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 10.55 9.17 6.67 14.32 12.41 12.41 13.84 -4.42%
EPS 1.19 0.47 -0.24 0.72 0.33 0.50 0.50 15.54%
DPS 0.26 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0978 0.0792 0.0757 0.0806 0.0715 0.0629 0.0986 -0.13%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.61 1.18 0.835 0.285 0.125 0.125 0.16 -
P/RPS 0.78 0.58 0.56 0.89 0.45 0.45 0.52 6.98%
P/EPS 6.92 11.32 -15.46 17.81 17.12 11.26 14.41 -11.50%
EY 14.45 8.83 -6.47 5.61 5.84 8.88 6.94 12.99%
DY 3.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.67 0.49 1.58 0.78 0.89 0.73 2.36%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 28/02/18 24/02/17 24/02/16 13/02/15 25/02/14 28/02/13 -
Price 1.90 1.43 0.86 0.205 0.14 0.11 0.15 -
P/RPS 0.92 0.71 0.58 0.64 0.50 0.40 0.49 11.06%
P/EPS 8.17 13.72 -15.93 12.81 19.18 9.91 13.51 -8.03%
EY 12.24 7.29 -6.28 7.80 5.21 10.09 7.40 8.74%
DY 2.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.82 0.51 1.14 0.88 0.79 0.68 6.45%

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