[GENETEC] YoY Cumulative Quarter Result on 31-Dec-2020 [#3]

Stock
[GENETEC] GENETEC TECHNOLOGY BERHAD
Announcement Date
09-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 162.11%
YoY- -81.2%
Quarter Report
Latest QR
Upcoming QR
GENETEC's Result
GENETEC's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 164,855 84,012 72,012 82,804 71,983 52,340 112,417 6.58%
PBT 47,457 1,736 7,416 9,782 5,703 -1,571 8,351 33.55%
Tax -3,340 -113 -113 -113 -113 -27 -114 75.48%
NP 44,117 1,623 7,303 9,669 5,590 -1,598 8,237 32.23%
-
NP to SH 42,774 1,439 7,655 9,346 3,702 -1,898 5,621 40.20%
-
Tax Rate 7.04% 6.51% 1.52% 1.16% 1.98% - 1.37% -
Total Cost 120,738 82,389 64,709 73,135 66,393 53,938 104,180 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 - - - 2,009 - - - -
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 31.64% 1.86% 9.19% 12.18% 5.96% -3.20% 8.89% -
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 323.12 194.81 170.29 206.08 202.64 148.91 32.00 46.96%
EPS 83.84 3.34 18.10 23.26 10.42 -5.40 1.60 93.32%
DPS 0.00 0.00 0.00 5.00 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 - 43,964
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 21.09 10.75 9.21 10.59 9.21 6.70 14.38 6.58%
EPS 5.47 0.18 0.98 1.20 0.47 -0.24 0.72 40.16%
DPS 0.00 0.00 0.00 0.26 0.00 0.00 0.00 -
NAPS 0.173 0.0988 0.1066 0.0982 0.0795 0.076 0.0809 13.49%
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 12.21 0.89 0.62 0.78 0.58 0.56 0.89 54.66%
P/EPS 47.07 51.85 5.80 6.92 11.32 -15.46 17.81 17.56%
EY 2.12 1.93 17.24 14.45 8.83 -6.47 5.61 -14.95%
DY 0.00 0.00 0.00 3.11 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 0.88 2.25 0.96 0.92 0.71 0.58 0.64 5.44%
P/EPS 3.39 131.57 9.00 8.17 13.72 -15.93 12.81 -19.85%
EY 29.52 0.76 11.11 12.24 7.29 -6.28 7.80 24.80%
DY 0.00 0.00 0.00 2.63 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