[GENETEC] YoY TTM 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- -1.39%
YoY- -66.37%
Quarter Report
Latest QR
Upcoming QR
GENETEC's Result
GENETEC's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 134,325 143,199 87,236 46,077 50,058 42,128 31,025 27.63%
PBT 5,339 10,123 15,961 3,236 9,150 -427 -1,504 -
Tax 2,316 -2,519 -1,483 -187 -84 291 321 38.96%
NP 7,655 7,604 14,478 3,049 9,066 -136 -1,183 -
-
NP to SH 3,488 5,818 13,085 3,049 9,066 -136 -1,183 -
-
Tax Rate -43.38% 24.88% 9.29% 5.78% 0.92% - - -
Total Cost 126,670 135,595 72,758 43,028 40,992 42,264 32,208 25.61%
-
Net Worth 73,541 73,499 57,515 28,909 26,597 20,374 20,302 23.90%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 3,499 604 - 3,625 - - -
Div Payout % - 60.16% 4.62% - 39.98% - - -
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 73,541 73,499 57,515 28,909 26,597 20,374 20,302 23.90%
NOSH 350,196 349,999 287,578 120,457 120,897 119,852 119,428 19.61%
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 5.70% 5.31% 16.60% 6.62% 18.11% -0.32% -3.81% -
ROE 4.74% 7.92% 22.75% 10.55% 34.09% -0.67% -5.83% -
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 38.36 40.91 30.33 38.25 41.41 35.15 25.98 6.70%
EPS 1.00 1.66 4.55 2.53 7.50 -0.11 -0.99 -
DPS 0.00 1.00 0.21 0.00 3.00 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 17.30 18.44 11.23 5.93 6.45 5.42 3.99 27.66%
EPS 0.45 0.75 1.68 0.39 1.17 -0.02 -0.15 -
DPS 0.00 0.45 0.08 0.00 0.47 0.00 0.00 -
NAPS 0.0947 0.0946 0.0741 0.0372 0.0342 0.0262 0.0261 23.93%
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 0.52 0.59 0.86 1.18 1.09 1.54 1.54 -16.53%
P/EPS 20.08 14.44 5.71 17.78 6.00 -475.89 -40.38 -
EY 4.98 6.93 17.50 5.62 16.66 -0.21 -2.48 -
DY 0.00 4.17 0.81 0.00 6.67 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 0.44 0.49 0.82 1.05 1.09 1.48 1.62 -19.50%
P/EPS 17.07 12.03 5.49 15.80 6.00 -458.26 -42.40 -
EY 5.86 8.31 18.20 6.33 16.66 -0.22 -2.36 -
DY 0.00 5.00 0.84 0.00 6.67 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