[GENETEC] YoY TTM Result on 31-Dec-2012 [#3]

Stock
[GENETEC] GENETEC TECHNOLOGY BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 171.16%
YoY- 2452.74%
Quarter Report
Latest QR
Upcoming QR
GENETEC's Result
GENETEC's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 160,874 116,192 111,924 139,100 138,103 107,593 51,631 20.84%
PBT 9,043 -315 -16,717 13,147 1,122 19,918 3,045 19.88%
Tax 1,314 5,308 -14,841 -1,371 -775 -3,202 -187 -
NP 10,357 4,993 -31,558 11,776 347 16,716 2,858 23.92%
-
NP to SH 7,517 5,654 -25,911 9,458 -402 13,952 2,858 17.48%
-
Tax Rate -14.53% - - 10.43% 69.07% 16.08% 6.14% -
Total Cost 150,517 111,199 143,482 127,324 137,756 90,877 48,773 20.65%
-
Net Worth 63,217 56,763 50,633 77,488 66,651 70,576 30,249 13.06%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - 3,499 - 604 -
Div Payout % - - - - 0.00% - 21.17% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 63,217 56,763 50,633 77,488 66,651 70,576 30,249 13.06%
NOSH 351,206 354,772 361,666 352,222 350,800 352,884 120,999 19.42%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 6.44% 4.30% -28.20% 8.47% 0.25% 15.54% 5.54% -
ROE 11.89% 9.96% -51.17% 12.21% -0.60% 19.77% 9.45% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 45.81 32.75 30.95 39.49 39.37 30.49 42.67 1.18%
EPS 2.14 1.59 -7.16 2.69 -0.11 3.95 2.36 -1.61%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.50 -
NAPS 0.18 0.16 0.14 0.22 0.19 0.20 0.25 -5.32%
Adjusted Per Share Value based on latest NOSH - 352,222
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 20.50 14.80 14.26 17.72 17.60 13.71 6.58 20.84%
EPS 0.96 0.72 -3.30 1.21 -0.05 1.78 0.36 17.75%
DPS 0.00 0.00 0.00 0.00 0.45 0.00 0.08 -
NAPS 0.0805 0.0723 0.0645 0.0987 0.0849 0.0899 0.0385 13.07%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.285 0.125 0.125 0.16 0.20 0.28 0.35 -
P/RPS 0.62 0.38 0.40 0.41 0.51 0.92 0.82 -4.55%
P/EPS 13.32 7.84 -1.74 5.96 -174.53 7.08 14.82 -1.76%
EY 7.51 12.75 -57.31 16.78 -0.57 14.12 6.75 1.79%
DY 0.00 0.00 0.00 0.00 5.00 0.00 1.43 -
P/NAPS 1.58 0.78 0.89 0.73 1.05 1.40 1.40 2.03%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 13/02/15 25/02/14 28/02/13 22/02/12 21/02/11 25/02/10 -
Price 0.205 0.14 0.11 0.15 0.21 0.26 0.48 -
P/RPS 0.45 0.43 0.36 0.38 0.53 0.85 1.12 -14.09%
P/EPS 9.58 8.78 -1.54 5.59 -183.25 6.58 20.32 -11.77%
EY 10.44 11.38 -65.13 17.90 -0.55 15.21 4.92 13.35%
DY 0.00 0.00 0.00 0.00 4.76 0.00 1.04 -
P/NAPS 1.14 0.88 0.79 0.68 1.11 1.30 1.92 -8.31%

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