[GENETEC] YoY Quarter Result on 31-Mar-2010 [#4]

Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 172.52%
YoY- 143.36%
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 14,488 30,475 27,453 11,997 11,101 10,342 8,396 9.50%
PBT -19,176 2,132 1,263 2,872 1,121 1,488 -1,292 56.70%
Tax -15,151 7,412 -186 -234 -37 66 391 -
NP -34,327 9,544 1,077 2,638 1,084 1,554 -901 83.33%
-
NP to SH -29,823 5,556 1,106 2,638 1,084 1,554 -901 79.09%
-
Tax Rate - -347.65% 14.73% 8.15% 3.30% -4.44% - -
Total Cost 48,815 20,931 26,376 9,359 10,017 8,788 9,297 31.80%
-
Net Worth 45,744 73,845 74,922 32,672 28,906 22,888 18,020 16.77%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 45,744 73,845 74,922 32,672 28,906 22,888 18,020 16.77%
NOSH 351,879 351,645 356,774 121,009 120,444 120,465 120,133 19.59%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -236.93% 31.32% 3.92% 21.99% 9.76% 15.03% -10.73% -
ROE -65.19% 7.52% 1.48% 8.07% 3.75% 6.79% -5.00% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 4.12 8.67 7.69 9.91 9.22 8.59 6.99 -8.42%
EPS -8.48 1.58 0.31 2.18 0.90 1.29 -0.75 49.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.21 0.21 0.27 0.24 0.19 0.15 -2.35%
Adjusted Per Share Value based on latest NOSH - 121,009
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 1.85 3.88 3.50 1.53 1.41 1.32 1.07 9.54%
EPS -3.80 0.71 0.14 0.34 0.14 0.20 -0.11 80.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0583 0.0941 0.0955 0.0416 0.0368 0.0292 0.023 16.75%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.13 0.22 0.25 0.43 0.45 0.50 0.35 -
P/RPS 3.16 2.54 3.25 4.34 4.88 5.82 5.01 -7.38%
P/EPS -1.53 13.92 80.65 19.72 50.00 38.76 -46.67 -43.39%
EY -65.19 7.18 1.24 5.07 2.00 2.58 -2.14 76.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.05 1.19 1.59 1.88 2.63 2.33 -13.13%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 24/05/12 24/05/11 20/05/10 28/05/09 27/05/08 30/05/07 -
Price 0.11 0.21 0.25 0.23 0.45 0.45 0.34 -
P/RPS 2.67 2.42 3.25 2.32 4.88 5.24 4.86 -9.49%
P/EPS -1.30 13.29 80.65 10.55 50.00 34.88 -45.33 -44.64%
EY -77.05 7.52 1.24 9.48 2.00 2.87 -2.21 80.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.00 1.19 0.85 1.88 2.37 2.27 -15.08%

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