[GENETEC] YoY Cumulative Quarter Result on 31-Dec-2007 [#3]

Stock
[GENETEC] GENETEC TECHNOLOGY BERHAD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 49.18%
YoY- 191.53%
Quarter Report
Latest QR
Upcoming QR
GENETEC's Result
GENETEC's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 95,595 40,530 37,774 43,049 15,046 28,313 20,229 29.52%
PBT 17,045 1,925 7,524 4,075 -4,288 2,138 918 62.69%
Tax -2,967 -150 -150 -150 0 -50 -262 49.82%
NP 14,078 1,775 7,374 3,925 -4,288 2,088 656 66.66%
-
NP to SH 11,314 1,775 7,374 3,925 -4,288 2,088 656 60.70%
-
Tax Rate 17.41% 7.79% 1.99% 3.68% - 2.34% 28.54% -
Total Cost 81,517 38,755 30,400 39,124 19,334 26,225 19,573 26.82%
-
Net Worth 59,547 30,187 27,803 20,467 19,217 12,612 0 -
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - 603 2,417 1,203 - - - -
Div Payout % - 34.01% 32.79% 30.67% - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 59,547 30,187 27,803 20,467 19,217 12,612 0 -
NOSH 297,736 120,748 120,885 120,398 120,112 70,067 0 -
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 14.73% 4.38% 19.52% 9.12% -28.50% 7.37% 3.24% -
ROE 19.00% 5.88% 26.52% 19.18% -22.31% 16.56% 0.00% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 32.11 33.57 31.25 35.76 12.53 40.41 0.00 -
EPS 3.80 1.47 6.10 3.26 -3.57 2.98 0.00 -
DPS 0.00 0.50 2.00 1.00 0.00 0.00 0.00 -
NAPS 0.20 0.25 0.23 0.17 0.16 0.18 0.00 -
Adjusted Per Share Value based on latest NOSH - 120,934
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 12.31 5.22 4.86 5.54 1.94 3.65 2.60 29.56%
EPS 1.46 0.23 0.95 0.51 -0.55 0.27 0.08 62.22%
DPS 0.00 0.08 0.31 0.16 0.00 0.00 0.00 -
NAPS 0.0767 0.0389 0.0358 0.0264 0.0247 0.0162 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 - -
Price 0.28 0.35 0.45 0.50 0.38 0.32 0.00 -
P/RPS 0.87 1.04 1.44 1.40 3.03 0.79 0.00 -
P/EPS 7.37 23.81 7.38 15.34 -10.64 10.74 0.00 -
EY 13.57 4.20 13.56 6.52 -9.39 9.31 0.00 -
DY 0.00 1.43 4.44 2.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.40 1.96 2.94 2.38 1.78 0.00 -
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 21/02/11 25/02/10 17/02/09 26/02/08 28/02/07 23/02/06 - -
Price 0.26 0.48 0.45 0.45 0.30 0.47 0.00 -
P/RPS 0.81 1.43 1.44 1.26 2.39 1.16 0.00 -
P/EPS 6.84 32.65 7.38 13.80 -8.40 15.77 0.00 -
EY 14.62 3.06 13.56 7.24 -11.90 6.34 0.00 -
DY 0.00 1.04 4.44 2.22 0.00 0.00 0.00 -
P/NAPS 1.30 1.92 1.96 2.65 1.88 2.61 0.00 -

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