[GENETEC] YoY Quarter Result on 2022-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 78,389 58,704 13,066 8,321 14,355 29,045 18,287 27.44% YoY % 33.53% 349.29% 57.02% -42.03% -50.58% 58.83% - Horiz. % 428.66% 321.01% 71.45% 45.50% 78.50% 158.83% 100.00%
PBT 19,033 14,838 -6,561 -8,738 -5,562 190 -2,007 - YoY % 28.27% 326.15% 24.91% -57.10% -3,027.37% 109.47% - Horiz. % -948.33% -739.31% 326.91% 435.38% 277.13% -9.47% 100.00%
Tax -1,186 -818 551 534 1,883 -781 -31 83.51% YoY % -44.99% -248.46% 3.18% -71.64% 341.10% -2,419.35% - Horiz. % 3,825.81% 2,638.71% -1,777.42% -1,722.58% -6,074.19% 2,519.35% 100.00%
NP 17,847 14,020 -6,010 -8,204 -3,679 -591 -2,038 - YoY % 27.30% 333.28% 26.74% -123.00% -522.50% 71.00% - Horiz. % -875.71% -687.93% 294.90% 402.55% 180.52% 29.00% 100.00%
NP to SH 17,095 13,627 -5,685 -7,823 -3,732 -159 -2,129 - YoY % 25.45% 339.70% 27.33% -109.62% -2,247.17% 92.53% - Horiz. % -802.96% -640.07% 267.03% 367.45% 175.29% 7.47% 100.00%
Tax Rate 6.23 % 5.51 % - % - % - % 411.05 % - % - YoY % 13.07% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 1.52% 1.34% 0.00% 0.00% 0.00% 100.00% -
Total Cost 60,542 44,684 19,076 16,525 18,034 29,636 20,325 19.94% YoY % 35.49% 134.24% 15.44% -8.37% -39.15% 45.81% - Horiz. % 297.87% 219.85% 93.85% 81.30% 88.73% 145.81% 100.00%
Net Worth 372,760 149,794 74,174 74,862 72,715 63,000 57,709 36.45% YoY % 148.85% 101.95% -0.92% 2.95% 15.42% 9.17% - Horiz. % 645.93% 259.57% 128.53% 129.72% 126.00% 109.17% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 372,760 149,794 74,174 74,862 72,715 63,000 57,709 36.45% YoY % 148.85% 101.95% -0.92% 2.95% 15.42% 9.17% - Horiz. % 645.93% 259.57% 128.53% 129.72% 126.00% 109.17% 100.00%
NOSH 690,297 680,882 43,632 42,295 40,623 36,000 35,188 64.19% YoY % 1.38% 1,460.51% 3.16% 4.12% 12.84% 2.31% - Horiz. % 1,961.71% 1,934.96% 124.00% 120.20% 115.44% 102.31% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 22.77 % 23.88 % -46.00 % -98.59 % -25.63 % -2.03 % -11.14 % - YoY % -4.65% 151.91% 53.34% -284.67% -1,162.56% 81.78% - Horiz. % -204.40% -214.36% 412.93% 885.01% 230.07% 18.22% 100.00%
ROE 4.59 % 9.10 % -7.66 % -10.45 % -5.13 % -0.25 % -3.69 % - YoY % -49.56% 218.80% 26.70% -103.70% -1,952.00% 93.22% - Horiz. % -124.39% -246.61% 207.59% 283.20% 139.02% 6.78% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 11.36 8.62 29.95 19.67 35.34 80.68 51.97 -22.38% YoY % 31.79% -71.22% 52.26% -44.34% -56.20% 55.24% - Horiz. % 21.86% 16.59% 57.63% 37.85% 68.00% 155.24% 100.00%
EPS 2.48 2.00 -13.03 -18.50 -9.19 -0.44 -6.05 - YoY % 24.00% 115.35% 29.57% -101.31% -1,988.64% 92.73% - Horiz. % -40.99% -33.06% 215.37% 305.79% 151.90% 7.27% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.5400 0.2200 1.7000 1.7700 1.7900 1.7500 1.6400 -16.89% YoY % 145.45% -87.06% -3.95% -1.12% 2.29% 6.71% - Horiz. % 32.93% 13.41% 103.66% 107.93% 109.15% 106.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 775,130 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 10.11 7.57 1.69 1.07 1.85 3.75 2.36 27.43% YoY % 33.55% 347.93% 57.94% -42.16% -50.67% 58.90% - Horiz. % 428.39% 320.76% 71.61% 45.34% 78.39% 158.90% 100.00%
EPS 2.21 1.76 -0.73 -1.01 -0.48 -0.02 -0.27 - YoY % 25.57% 341.10% 27.72% -110.42% -2,300.00% 92.59% - Horiz. % -818.52% -651.85% 270.37% 374.07% 177.78% 7.41% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.4809 0.1932 0.0957 0.0966 0.0938 0.0813 0.0745 36.43% YoY % 148.91% 101.88% -0.93% 2.99% 15.38% 9.13% - Horiz. % 645.50% 259.33% 128.46% 129.66% 125.91% 109.13% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 2.7000 2.5200 4.2500 1.1700 1.7300 1.3300 0.8500 -
P/RPS 23.78 29.23 14.19 5.95 4.90 1.65 1.64 56.13% YoY % -18.65% 105.99% 138.49% 21.43% 196.97% 0.61% - Horiz. % 1,450.00% 1,782.32% 865.24% 362.80% 298.78% 100.61% 100.00%
P/EPS 109.03 125.91 -32.62 -6.33 -18.83 -301.13 -14.05 - YoY % -13.41% 485.99% -415.32% 66.38% 93.75% -2,043.27% - Horiz. % -776.01% -896.16% 232.17% 45.05% 134.02% 2,143.27% 100.00%
EY 0.92 0.79 -3.07 -15.81 -5.31 -0.33 -7.12 - YoY % 16.46% 125.73% 80.58% -197.74% -1,509.09% 95.37% - Horiz. % -12.92% -11.10% 43.12% 222.05% 74.58% 4.63% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 5.00 11.45 2.50 0.66 0.97 0.76 0.52 45.80% YoY % -56.33% 358.00% 278.79% -31.96% 27.63% 46.15% - Horiz. % 961.54% 2,201.92% 480.77% 126.92% 186.54% 146.15% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date - 26/05/22 - 24/06/20 28/05/19 22/05/18 24/05/17 -
Price 2.4000 2.4400 3.7900 1.4000 1.3900 1.4000 0.8650 -
P/RPS 21.13 28.30 12.66 7.12 3.93 1.74 1.66 52.77% YoY % -25.34% 123.54% 77.81% 81.17% 125.86% 4.82% - Horiz. % 1,272.89% 1,704.82% 762.65% 428.92% 236.75% 104.82% 100.00%
P/EPS 96.91 121.92 -29.09 -7.57 -15.13 -316.98 -14.30 - YoY % -20.51% 519.11% -284.28% 49.97% 95.23% -2,116.64% - Horiz. % -677.69% -852.59% 203.43% 52.94% 105.80% 2,216.64% 100.00%
EY 1.03 0.82 -3.44 -13.21 -6.61 -0.32 -6.99 - YoY % 25.61% 123.84% 73.96% -99.85% -1,965.62% 95.42% - Horiz. % -14.74% -11.73% 49.21% 188.98% 94.56% 4.58% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 4.44 11.09 2.23 0.79 0.78 0.80 0.53 42.49% YoY % -59.96% 397.31% 182.28% 1.28% -2.50% 50.94% - Horiz. % 837.74% 2,092.45% 420.75% 149.06% 147.17% 150.94% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment