[GENETEC] YoY TTM Result on 31-Dec-2020 [#3]

Stock
[GENETEC] GENETEC TECHNOLOGY BERHAD
Announcement Date
09-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -644.8%
YoY- -262.72%
Quarter Report
Latest QR
Upcoming QR
GENETEC's Result
GENETEC's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 177,921 92,332 86,367 111,849 90,270 68,926 160,874 1.69%
PBT 40,897 -7,001 1,855 9,972 3,697 -1,656 9,043 28.56%
Tax -2,789 420 1,769 -894 219 -1,385 1,314 -
NP 38,108 -6,581 3,624 9,078 3,916 -3,041 10,357 24.22%
-
NP to SH 37,089 -6,385 3,924 9,187 1,740 -3,113 7,517 30.44%
-
Tax Rate 6.82% - -95.36% 8.97% -5.92% - -14.53% -
Total Cost 139,813 98,913 82,743 102,771 86,354 71,967 150,517 -1.22%
-
Net Worth 135,200 77,195 83,305 76,743 62,165 59,456 63,217 13.49%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - 1,990 - - - -
Div Payout % - - - 21.67% - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 135,200 77,195 83,305 76,743 62,165 59,456 63,217 13.49%
NOSH 52,400 43,964 42,291 41,732 35,491 35,181 351,206 -27.15%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 21.42% -7.13% 4.20% 8.12% 4.34% -4.41% 6.44% -
ROE 27.43% -8.27% 4.71% 11.97% 2.80% -5.24% 11.89% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 348.73 214.10 204.24 278.37 254.12 195.92 45.81 40.21%
EPS 72.70 -14.81 9.28 22.86 4.90 -8.85 2.14 79.86%
DPS 0.00 0.00 0.00 4.95 0.00 0.00 0.00 -
NAPS 2.65 1.79 1.97 1.91 1.75 1.69 0.18 56.48%
Adjusted Per Share Value based on latest NOSH - 43,964
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 22.67 11.76 11.00 14.25 11.50 8.78 20.50 1.68%
EPS 4.73 -0.81 0.50 1.17 0.22 -0.40 0.96 30.41%
DPS 0.00 0.00 0.00 0.25 0.00 0.00 0.00 -
NAPS 0.1723 0.0984 0.1061 0.0978 0.0792 0.0758 0.0805 13.50%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 39.46 1.73 1.05 1.61 1.18 0.835 0.285 -
P/RPS 11.32 0.81 0.51 0.58 0.46 0.43 0.62 62.19%
P/EPS 54.28 -11.68 11.32 7.04 24.09 -9.44 13.32 26.35%
EY 1.84 -8.56 8.84 14.20 4.15 -10.60 7.51 -20.87%
DY 0.00 0.00 0.00 3.08 0.00 0.00 0.00 -
P/NAPS 14.89 0.97 0.53 0.84 0.67 0.49 1.58 45.28%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 26/01/22 09/02/21 26/02/20 26/02/19 28/02/18 24/02/17 24/02/16 -
Price 2.84 4.39 1.63 1.90 1.43 0.86 0.205 -
P/RPS 0.81 2.05 0.80 0.68 0.56 0.44 0.45 10.28%
P/EPS 3.91 -29.65 17.57 8.31 29.19 -9.72 9.58 -13.86%
EY 25.60 -3.37 5.69 12.03 3.43 -10.29 10.44 16.10%
DY 0.00 0.00 0.00 2.61 0.00 0.00 0.00 -
P/NAPS 1.07 2.45 0.83 0.99 0.82 0.51 1.14 -1.04%

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