[GENETEC] YoY Quarter Result on 30-Sep-2012 [#2]

Stock
[GENETEC] GENETEC TECHNOLOGY BERHAD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 236.35%
YoY- 41.75%
Quarter Report
Latest QR
Upcoming QR
GENETEC's Result
GENETEC's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 38,778 27,457 33,643 35,336 39,902 33,140 18,491 13.13%
PBT 3,712 730 899 4,389 1,882 7,930 1,893 11.87%
Tax -38 -48 -105 -2,673 9 -1,073 -50 -4.46%
NP 3,674 682 794 1,716 1,891 6,857 1,843 12.17%
-
NP to SH 3,156 577 1,046 1,786 1,260 5,464 1,843 9.37%
-
Tax Rate 1.02% 6.58% 11.68% 60.90% -0.48% 13.53% 2.64% -
Total Cost 35,104 26,775 32,849 33,620 38,011 26,283 16,648 13.23%
-
Net Worth 63,120 57,699 48,813 73,541 73,499 57,515 28,909 13.89%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - 3,499 - - -
Div Payout % - - - - 277.78% - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 63,120 57,699 48,813 73,541 73,499 57,515 28,909 13.89%
NOSH 350,666 360,625 348,666 350,196 349,999 287,578 120,457 19.48%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 9.47% 2.48% 2.36% 4.86% 4.74% 20.69% 9.97% -
ROE 5.00% 1.00% 2.14% 2.43% 1.71% 9.50% 6.38% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 11.06 7.61 9.65 10.09 11.40 11.52 15.35 -5.31%
EPS 0.90 0.16 0.30 0.51 0.36 1.90 1.53 -8.46%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.18 0.16 0.14 0.21 0.21 0.20 0.24 -4.67%
Adjusted Per Share Value based on latest NOSH - 350,196
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 4.96 3.51 4.30 4.52 5.10 4.24 2.37 13.09%
EPS 0.40 0.07 0.13 0.23 0.16 0.70 0.24 8.88%
DPS 0.00 0.00 0.00 0.00 0.45 0.00 0.00 -
NAPS 0.0808 0.0738 0.0624 0.0941 0.094 0.0736 0.037 13.89%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.155 0.145 0.145 0.20 0.24 0.26 0.45 -
P/RPS 1.40 1.90 1.50 1.98 2.11 2.26 2.93 -11.57%
P/EPS 17.22 90.63 48.33 39.22 66.67 13.68 29.41 -8.53%
EY 5.81 1.10 2.07 2.55 1.50 7.31 3.40 9.33%
DY 0.00 0.00 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 0.86 0.91 1.04 0.95 1.14 1.30 1.88 -12.21%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 18/11/15 18/11/14 19/11/13 22/11/12 22/11/11 19/11/10 12/11/09 -
Price 0.195 0.17 0.125 0.17 0.20 0.25 0.40 -
P/RPS 1.76 2.23 1.30 1.68 1.75 2.17 2.61 -6.35%
P/EPS 21.67 106.25 41.67 33.33 55.56 13.16 26.14 -3.07%
EY 4.62 0.94 2.40 3.00 1.80 7.60 3.82 3.21%
DY 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 1.08 1.06 0.89 0.81 0.95 1.25 1.67 -7.00%

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