[GENETEC] YoY Annualized 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- 138.91%
YoY- -87.02%
Quarter Report
Latest QR
Upcoming QR
GENETEC's Result
GENETEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 145,244 158,844 118,542 49,126 54,720 61,386 24,014 34.94%
PBT 14,466 7,772 24,140 1,814 12,632 5,462 -4,844 -
Tax -10,142 -1,128 -2,398 -200 -200 -200 0 -
NP 4,324 6,644 21,742 1,614 12,432 5,262 -4,844 -
-
NP to SH 4,636 5,756 18,956 1,614 12,432 5,262 -4,844 -
-
Tax Rate 70.11% 14.51% 9.93% 11.03% 1.58% 3.66% - -
Total Cost 140,920 152,200 96,800 47,512 42,288 56,124 28,858 30.22%
-
Net Worth 73,754 73,704 59,423 28,907 26,553 20,423 20,383 23.88%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 7,019 - - 4,827 - - -
Div Payout % - 121.95% - - 38.83% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 73,754 73,704 59,423 28,907 26,553 20,423 20,383 23.88%
NOSH 351,212 350,975 297,115 120,447 120,699 120,136 119,900 19.59%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.98% 4.18% 18.34% 3.29% 22.72% 8.57% -20.17% -
ROE 6.29% 7.81% 31.90% 5.58% 46.82% 25.76% -23.76% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 41.36 45.26 39.90 40.79 45.34 51.10 20.03 12.83%
EPS 1.32 1.64 6.38 1.34 10.30 4.38 -4.04 -
DPS 0.00 2.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.21 0.21 0.20 0.24 0.22 0.17 0.17 3.58%
Adjusted Per Share Value based on latest NOSH - 120,457
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 18.70 20.45 15.26 6.33 7.05 7.90 3.09 34.95%
EPS 0.60 0.74 2.44 0.21 1.60 0.68 -0.62 -
DPS 0.00 0.90 0.00 0.00 0.62 0.00 0.00 -
NAPS 0.095 0.0949 0.0765 0.0372 0.0342 0.0263 0.0262 23.92%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.20 0.24 0.26 0.45 0.45 0.54 0.40 -
P/RPS 0.48 0.53 0.65 1.10 0.99 1.06 2.00 -21.15%
P/EPS 15.15 14.63 4.08 33.58 4.37 12.33 -9.90 -
EY 6.60 6.83 24.54 2.98 22.89 8.11 -10.10 -
DY 0.00 8.33 0.00 0.00 8.89 0.00 0.00 -
P/NAPS 0.95 1.14 1.30 1.88 2.05 3.18 2.35 -13.99%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 22/11/11 19/11/10 12/11/09 11/11/08 01/11/07 30/11/06 -
Price 0.17 0.20 0.25 0.40 0.45 0.52 0.42 -
P/RPS 0.41 0.44 0.63 0.98 0.99 1.02 2.10 -23.81%
P/EPS 12.88 12.20 3.92 29.85 4.37 11.87 -10.40 -
EY 7.76 8.20 25.52 3.35 22.89 8.42 -9.62 -
DY 0.00 10.00 0.00 0.00 8.89 0.00 0.00 -
P/NAPS 0.81 0.95 1.25 1.67 2.05 3.06 2.47 -16.94%

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