[GENETEC] YoY Annualized Quarter Result on 31-Dec-2019 [#3]

Stock
[GENETEC] GENETEC TECHNOLOGY BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 745.99%
YoY- -18.09%
Quarter Report
Latest QR
Upcoming QR
GENETEC's Result
GENETEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 219,806 112,016 96,016 110,405 95,977 69,786 149,889 6.58%
PBT 63,276 2,314 9,888 13,042 7,604 -2,094 11,134 33.55%
Tax -4,453 -150 -150 -150 -150 -36 -152 75.48%
NP 58,822 2,164 9,737 12,892 7,453 -2,130 10,982 32.24%
-
NP to SH 57,032 1,918 10,206 12,461 4,936 -2,530 7,494 40.20%
-
Tax Rate 7.04% 6.48% 1.52% 1.15% 1.97% - 1.37% -
Total Cost 160,984 109,852 86,278 97,513 88,524 71,917 138,906 2.48%
-
Net Worth 135,200 77,195 83,305 76,743 62,165 59,400 63,236 13.48%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - 2,678 - - - -
Div Payout % - - - 21.50% - - - -
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 59,400 63,236 13.48%
NOSH 52,400 43,964 42,291 41,732 35,491 35,148 351,312 -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 26.76% 1.93% 10.14% 11.68% 7.77% -3.05% 7.33% -
ROE 42.18% 2.49% 12.25% 16.24% 7.94% -4.26% 11.85% -
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 430.83 259.74 227.06 274.78 270.18 198.55 42.67 46.96%
EPS 111.79 4.45 24.13 31.01 13.89 -7.20 2.13 93.37%
DPS 0.00 0.00 0.00 6.67 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 - 42,291
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 28.00 14.27 12.23 14.07 12.23 8.89 19.10 6.57%
EPS 7.27 0.24 1.30 1.59 0.63 -0.32 0.95 40.33%
DPS 0.00 0.00 0.00 0.34 0.00 0.00 0.00 -
NAPS 0.1723 0.0984 0.1061 0.0978 0.0792 0.0757 0.0806 13.48%
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 9.16 0.67 0.46 0.59 0.44 0.42 0.67 54.57%
P/EPS 35.30 38.89 4.35 5.19 8.49 -11.60 13.36 17.56%
EY 2.83 2.57 22.99 19.26 11.78 -8.62 7.49 -14.96%
DY 0.00 0.00 0.00 4.14 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 0.66 1.69 0.72 0.69 0.53 0.43 0.48 5.44%
P/EPS 2.54 98.67 6.75 6.13 10.29 -11.94 9.61 -19.87%
EY 39.36 1.01 14.81 16.32 9.72 -8.37 10.41 24.78%
DY 0.00 0.00 0.00 3.51 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