[GENETEC] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[GENETEC] GENETEC TECHNOLOGY BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -6.26%
YoY- -68.0%
Quarter Report
Latest QR
Upcoming QR
GENETEC's Result
GENETEC's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 139,100 138,103 107,593 51,631 48,115 51,445 24,993 33.08%
PBT 13,147 1,122 19,918 3,045 9,015 2,783 -3,952 -
Tax -1,371 -775 -3,202 -187 -84 241 346 -
NP 11,776 347 16,716 2,858 8,931 3,024 -3,606 -
-
NP to SH 9,458 -402 13,952 2,858 8,931 3,024 -3,606 -
-
Tax Rate 10.43% 69.07% 16.08% 6.14% 0.93% -8.66% - -
Total Cost 127,324 137,756 90,877 48,773 39,184 48,421 28,599 28.23%
-
Net Worth 77,488 66,651 70,576 30,249 27,767 20,558 19,261 26.08%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 3,499 - 604 2,415 1,209 - -
Div Payout % - 0.00% - 21.17% 27.05% 39.99% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 77,488 66,651 70,576 30,249 27,767 20,558 19,261 26.08%
NOSH 352,222 350,800 352,884 120,999 120,729 120,934 120,387 19.57%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 8.47% 0.25% 15.54% 5.54% 18.56% 5.88% -14.43% -
ROE 12.21% -0.60% 19.77% 9.45% 32.16% 14.71% -18.72% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 39.49 39.37 30.49 42.67 39.85 42.54 20.76 11.30%
EPS 2.69 -0.11 3.95 2.36 7.40 2.50 -3.00 -
DPS 0.00 1.00 0.00 0.50 2.00 1.00 0.00 -
NAPS 0.22 0.19 0.20 0.25 0.23 0.17 0.16 5.44%
Adjusted Per Share Value based on latest NOSH - 120,999
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 17.91 17.78 13.85 6.65 6.20 6.62 3.22 33.07%
EPS 1.22 -0.05 1.80 0.37 1.15 0.39 -0.46 -
DPS 0.00 0.45 0.00 0.08 0.31 0.16 0.00 -
NAPS 0.0998 0.0858 0.0909 0.0389 0.0358 0.0265 0.0248 26.09%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.16 0.20 0.28 0.35 0.45 0.50 0.38 -
P/RPS 0.41 0.51 0.92 0.82 1.13 1.18 1.83 -22.04%
P/EPS 5.96 -174.53 7.08 14.82 6.08 20.00 -12.69 -
EY 16.78 -0.57 14.12 6.75 16.44 5.00 -7.88 -
DY 0.00 5.00 0.00 1.43 4.44 2.00 0.00 -
P/NAPS 0.73 1.05 1.40 1.40 1.96 2.94 2.38 -17.86%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 22/02/12 21/02/11 25/02/10 17/02/09 26/02/08 28/02/07 -
Price 0.15 0.21 0.26 0.48 0.45 0.45 0.30 -
P/RPS 0.38 0.53 0.85 1.12 1.13 1.06 1.45 -19.98%
P/EPS 5.59 -183.25 6.58 20.32 6.08 18.00 -10.02 -
EY 17.90 -0.55 15.21 4.92 16.44 5.56 -9.98 -
DY 0.00 4.76 0.00 1.04 4.44 2.22 0.00 -
P/NAPS 0.68 1.11 1.30 1.92 1.96 2.65 1.88 -15.57%

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