[GENETEC] YoY TTM Result on 30-Sep-2010 [#2]

Stock
[GENETEC] GENETEC TECHNOLOGY BERHAD
Announcement Date
19-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 38.26%
YoY- 329.16%
Quarter Report
Latest QR
Upcoming QR
GENETEC's Result
GENETEC's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 123,908 134,325 143,199 87,236 46,077 50,058 42,128 19.67%
PBT -12,205 5,339 10,123 15,961 3,236 9,150 -427 74.76%
Tax -19,010 2,316 -2,519 -1,483 -187 -84 291 -
NP -31,215 7,655 7,604 14,478 3,049 9,066 -136 147.23%
-
NP to SH -24,543 3,488 5,818 13,085 3,049 9,066 -136 137.53%
-
Tax Rate - -43.38% 24.88% 9.29% 5.78% 0.92% - -
Total Cost 155,123 126,670 135,595 72,758 43,028 40,992 42,264 24.17%
-
Net Worth 48,813 73,541 73,499 57,515 28,909 26,597 20,374 15.66%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - 3,499 604 - 3,625 - -
Div Payout % - - 60.16% 4.62% - 39.98% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 48,813 73,541 73,499 57,515 28,909 26,597 20,374 15.66%
NOSH 348,666 350,196 349,999 287,578 120,457 120,897 119,852 19.46%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -25.19% 5.70% 5.31% 16.60% 6.62% 18.11% -0.32% -
ROE -50.28% 4.74% 7.92% 22.75% 10.55% 34.09% -0.67% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 35.54 38.36 40.91 30.33 38.25 41.41 35.15 0.18%
EPS -7.04 1.00 1.66 4.55 2.53 7.50 -0.11 99.87%
DPS 0.00 0.00 1.00 0.21 0.00 3.00 0.00 -
NAPS 0.14 0.21 0.21 0.20 0.24 0.22 0.17 -3.18%
Adjusted Per Share Value based on latest NOSH - 287,578
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 15.79 17.11 18.24 11.11 5.87 6.38 5.37 19.67%
EPS -3.13 0.44 0.74 1.67 0.39 1.16 -0.02 131.96%
DPS 0.00 0.00 0.45 0.08 0.00 0.46 0.00 -
NAPS 0.0622 0.0937 0.0936 0.0733 0.0368 0.0339 0.026 15.63%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.145 0.20 0.24 0.26 0.45 0.45 0.54 -
P/RPS 0.41 0.52 0.59 0.86 1.18 1.09 1.54 -19.77%
P/EPS -2.06 20.08 14.44 5.71 17.78 6.00 -475.89 -59.59%
EY -48.55 4.98 6.93 17.50 5.62 16.66 -0.21 147.53%
DY 0.00 0.00 4.17 0.81 0.00 6.67 0.00 -
P/NAPS 1.04 0.95 1.14 1.30 1.88 2.05 3.18 -16.98%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 19/11/13 22/11/12 22/11/11 19/11/10 12/11/09 11/11/08 01/11/07 -
Price 0.125 0.17 0.20 0.25 0.40 0.45 0.52 -
P/RPS 0.35 0.44 0.49 0.82 1.05 1.09 1.48 -21.34%
P/EPS -1.78 17.07 12.03 5.49 15.80 6.00 -458.26 -60.31%
EY -56.31 5.86 8.31 18.20 6.33 16.66 -0.22 151.76%
DY 0.00 0.00 5.00 0.84 0.00 6.67 0.00 -
P/NAPS 0.89 0.81 0.95 1.25 1.67 2.05 3.06 -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