[GENETEC] YoY TTM Result on 30-Sep-2012 [#2]

Stock
[GENETEC] GENETEC TECHNOLOGY BERHAD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 17.76%
YoY- -40.05%
Quarter Report
Latest QR
Upcoming QR
GENETEC's Result
GENETEC's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 180,376 100,910 123,908 134,325 143,199 87,236 46,077 25.52%
PBT 12,071 -2,744 -12,205 5,339 10,123 15,961 3,236 24.52%
Tax 1,315 5,802 -19,010 2,316 -2,519 -1,483 -187 -
NP 13,386 3,058 -31,215 7,655 7,604 14,478 3,049 27.94%
-
NP to SH 11,115 4,310 -24,543 3,488 5,818 13,085 3,049 24.04%
-
Tax Rate -10.89% - - -43.38% 24.88% 9.29% 5.78% -
Total Cost 166,990 97,852 155,123 126,670 135,595 72,758 43,028 25.34%
-
Net Worth 63,120 57,699 48,813 73,541 73,499 57,515 28,909 13.89%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - 3,499 604 - -
Div Payout % - - - - 60.16% 4.62% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 63,120 57,699 48,813 73,541 73,499 57,515 28,909 13.89%
NOSH 350,666 360,625 348,666 350,196 349,999 287,578 120,457 19.48%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 7.42% 3.03% -25.19% 5.70% 5.31% 16.60% 6.62% -
ROE 17.61% 7.47% -50.28% 4.74% 7.92% 22.75% 10.55% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 51.44 27.98 35.54 38.36 40.91 30.33 38.25 5.05%
EPS 3.17 1.20 -7.04 1.00 1.66 4.55 2.53 3.82%
DPS 0.00 0.00 0.00 0.00 1.00 0.21 0.00 -
NAPS 0.18 0.16 0.14 0.21 0.21 0.20 0.24 -4.67%
Adjusted Per Share Value based on latest NOSH - 350,196
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 23.08 12.91 15.85 17.19 18.32 11.16 5.89 25.54%
EPS 1.42 0.55 -3.14 0.45 0.74 1.67 0.39 24.02%
DPS 0.00 0.00 0.00 0.00 0.45 0.08 0.00 -
NAPS 0.0808 0.0738 0.0624 0.0941 0.094 0.0736 0.037 13.89%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.155 0.145 0.145 0.20 0.24 0.26 0.45 -
P/RPS 0.30 0.52 0.41 0.52 0.59 0.86 1.18 -20.39%
P/EPS 4.89 12.13 -2.06 20.08 14.44 5.71 17.78 -19.34%
EY 20.45 8.24 -48.55 4.98 6.93 17.50 5.62 24.00%
DY 0.00 0.00 0.00 0.00 4.17 0.81 0.00 -
P/NAPS 0.86 0.91 1.04 0.95 1.14 1.30 1.88 -12.21%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 18/11/15 18/11/14 19/11/13 22/11/12 22/11/11 19/11/10 12/11/09 -
Price 0.195 0.17 0.125 0.17 0.20 0.25 0.40 -
P/RPS 0.38 0.61 0.35 0.44 0.49 0.82 1.05 -15.57%
P/EPS 6.15 14.22 -1.78 17.07 12.03 5.49 15.80 -14.54%
EY 16.25 7.03 -56.31 5.86 8.31 18.20 6.33 17.00%
DY 0.00 0.00 0.00 0.00 5.00 0.84 0.00 -
P/NAPS 1.08 1.06 0.89 0.81 0.95 1.25 1.67 -7.00%

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