[GENETEC] QoQ Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[GENETEC] GENETEC TECHNOLOGY BERHAD
Announcement Date
12-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 177.82%
YoY- -87.02%
Quarter Report
Latest QR
Upcoming QR
GENETEC's Result
GENETEC's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 26,132 52,527 40,530 24,563 6,072 48,875 37,774 -21.83%
PBT 4,141 4,797 1,925 907 -987 8,645 7,524 -32.91%
Tax -126 -384 -150 -100 -50 -187 -150 -11.00%
NP 4,015 4,413 1,775 807 -1,037 8,458 7,374 -33.39%
-
NP to SH 4,015 4,413 1,775 807 -1,037 8,458 7,374 -33.39%
-
Tax Rate 3.04% 8.01% 7.79% 11.03% - 2.16% 1.99% -
Total Cost 22,117 48,114 38,755 23,756 7,109 40,417 30,400 -19.15%
-
Net Worth 35,014 32,644 30,187 28,907 27,733 28,998 27,803 16.66%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 604 603 - - 2,416 2,417 -
Div Payout % - 13.70% 34.01% - - 28.57% 32.79% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 35,014 32,644 30,187 28,907 27,733 28,998 27,803 16.66%
NOSH 233,430 120,904 120,748 120,447 120,581 120,828 120,885 55.25%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 15.36% 8.40% 4.38% 3.29% -17.08% 17.31% 19.52% -
ROE 11.47% 13.52% 5.88% 2.79% -3.74% 29.17% 26.52% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 11.19 43.45 33.57 20.39 5.04 40.45 31.25 -49.66%
EPS 1.72 3.65 1.47 0.67 -0.86 7.00 6.10 -57.09%
DPS 0.00 0.50 0.50 0.00 0.00 2.00 2.00 -
NAPS 0.15 0.27 0.25 0.24 0.23 0.24 0.23 -24.85%
Adjusted Per Share Value based on latest NOSH - 120,457
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 3.33 6.69 5.16 3.13 0.77 6.23 4.81 -21.79%
EPS 0.51 0.56 0.23 0.10 -0.13 1.08 0.94 -33.55%
DPS 0.00 0.08 0.08 0.00 0.00 0.31 0.31 -
NAPS 0.0446 0.0416 0.0385 0.0368 0.0353 0.0369 0.0354 16.70%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.25 0.43 0.35 0.45 0.40 0.45 0.45 -
P/RPS 2.23 0.99 1.04 2.21 7.94 1.11 1.44 33.96%
P/EPS 14.53 11.78 23.81 67.16 -46.51 6.43 7.38 57.28%
EY 6.88 8.49 4.20 1.49 -2.15 15.56 13.56 -36.46%
DY 0.00 1.16 1.43 0.00 0.00 4.44 4.44 -
P/NAPS 1.67 1.59 1.40 1.88 1.74 1.88 1.96 -10.15%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 05/08/10 20/05/10 25/02/10 12/11/09 18/08/09 28/05/09 17/02/09 -
Price 0.29 0.23 0.48 0.40 0.40 0.45 0.45 -
P/RPS 2.59 0.53 1.43 1.96 7.94 1.11 1.44 48.05%
P/EPS 16.86 6.30 32.65 59.70 -46.51 6.43 7.38 73.72%
EY 5.93 15.87 3.06 1.68 -2.15 15.56 13.56 -42.47%
DY 0.00 2.17 1.04 0.00 0.00 4.44 4.44 -
P/NAPS 1.93 0.85 1.92 1.67 1.74 1.88 1.96 -1.02%

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