[GENETEC] QoQ Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[GENETEC] GENETEC TECHNOLOGY BERHAD
Announcement Date
14-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 140.88%
YoY- 398.87%
Quarter Report
Latest QR
Upcoming QR
GENETEC's Result
GENETEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 116,213 129,914 146,834 159,096 123,112 144,833 145,244 -13.82%
PBT -830 3,280 6,378 9,160 -8,159 14,686 14,466 -
Tax 5,741 413 -294 -168 -23,934 -11,710 -10,142 -
NP 4,911 3,693 6,084 8,992 -32,093 2,976 4,324 8.86%
-
NP to SH 7,004 5,216 7,390 10,596 -25,920 5,204 4,636 31.69%
-
Tax Rate - -12.59% 4.61% 1.83% - 79.74% 70.11% -
Total Cost 111,302 126,221 140,750 150,104 155,205 141,857 140,920 -14.56%
-
Net Worth 52,793 49,340 49,266 49,448 45,749 77,356 73,754 -19.99%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 52,793 49,340 49,266 49,448 45,749 77,356 73,754 -19.99%
NOSH 351,959 352,432 351,904 353,200 351,918 351,621 351,212 0.14%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.23% 2.84% 4.14% 5.65% -26.07% 2.05% 2.98% -
ROE 13.27% 10.57% 15.00% 21.43% -56.66% 6.73% 6.29% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 33.02 36.86 41.73 45.04 34.98 41.19 41.36 -13.95%
EPS 1.99 1.48 2.10 3.00 -7.37 1.48 1.32 31.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.14 0.14 0.13 0.22 0.21 -20.11%
Adjusted Per Share Value based on latest NOSH - 353,200
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 14.87 16.62 18.79 20.35 15.75 18.53 18.58 -13.81%
EPS 0.90 0.67 0.95 1.36 -3.32 0.67 0.59 32.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0675 0.0631 0.063 0.0633 0.0585 0.099 0.0944 -20.05%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.10 0.125 0.145 0.11 0.13 0.16 0.20 -
P/RPS 0.30 0.34 0.35 0.24 0.37 0.39 0.48 -26.92%
P/EPS 5.03 8.45 6.90 3.67 -1.77 10.81 15.15 -52.08%
EY 19.90 11.84 14.48 27.27 -56.66 9.25 6.60 108.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.89 1.04 0.79 1.00 0.73 0.95 -20.78%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 25/02/14 19/11/13 14/08/13 31/05/13 28/02/13 22/11/12 -
Price 0.095 0.11 0.125 0.105 0.11 0.15 0.17 -
P/RPS 0.29 0.30 0.30 0.23 0.31 0.36 0.41 -20.63%
P/EPS 4.77 7.43 5.95 3.50 -1.49 10.14 12.88 -48.46%
EY 20.95 13.45 16.80 28.57 -66.96 9.87 7.76 94.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.79 0.89 0.75 0.85 0.68 0.81 -15.43%

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