[GENETEC] YoY 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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 72,622 79,422 59,271 24,563 27,360 30,693 12,007 34.94%
PBT 7,233 3,886 12,070 907 6,316 2,731 -2,422 -
Tax -5,071 -564 -1,199 -100 -100 -100 0 -
NP 2,162 3,322 10,871 807 6,216 2,631 -2,422 -
-
NP to SH 2,318 2,878 9,478 807 6,216 2,631 -2,422 -
-
Tax Rate 70.11% 14.51% 9.93% 11.03% 1.58% 3.66% - -
Total Cost 70,460 76,100 48,400 23,756 21,144 28,062 14,429 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 - 3,509 - - 2,413 - - -
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 3.14% 3.90% 15.95% 2.79% 23.41% 12.88% -11.88% -
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 20.68 22.63 19.95 20.39 22.67 25.55 10.01 12.84%
EPS 0.66 0.82 3.19 0.67 5.15 2.19 -2.02 -
DPS 0.00 1.00 0.00 0.00 2.00 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 9.25 10.12 7.55 3.13 3.49 3.91 1.53 34.93%
EPS 0.30 0.37 1.21 0.10 0.79 0.34 -0.31 -
DPS 0.00 0.45 0.00 0.00 0.31 0.00 0.00 -
NAPS 0.094 0.0939 0.0757 0.0368 0.0338 0.026 0.026 23.86%
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 0.97 1.06 1.30 2.21 1.99 2.11 3.99 -20.98%
P/EPS 30.30 29.27 8.15 67.16 8.74 24.66 -19.80 -
EY 3.30 3.42 12.27 1.49 11.44 4.06 -5.05 -
DY 0.00 4.17 0.00 0.00 4.44 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 0.82 0.88 1.25 1.96 1.99 2.04 4.19 -23.78%
P/EPS 25.76 24.39 7.84 59.70 8.74 23.74 -20.79 -
EY 3.88 4.10 12.76 1.68 11.44 4.21 -4.81 -
DY 0.00 5.00 0.00 0.00 4.44 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